Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 101.5 M109.91 M118.78 M111.3 M108.65 M75.06 M 84.86 M Research & development —————— — Operating income 29.86 M639.92 M814.52 M755.15 M209.72 M813.46 M 1.03 B Non-Operating Income, Total -17.81 M-15.24 M-1.51 M18.14 M16.23 M36.43 M 38.71 M Interest expense, net of interest capitalized 117.08 M146.36 M130.36 M131.89 M138.69 M170.8 M 176.99 M Non-Operating Income, excl. Interest Expenses -117.08 M-146.36 M-130.36 M-131.89 M-138.69 M-170.8 M -176.99 M Unusual income/expense -17.81 M-15.24 M-1.51 M18.14 M16.23 M36.43 M 38.71 M Pretax income -105.03 M478.33 M682.65 M641.4 M87.25 M694.05 M 921.54 M Equity in earnings —————— — Taxes 18.74 M114.68 M116.63 M164.53 M9.74 M175.55 M 235.07 M Non-controlling/minority interest —————— — After tax other income/expense -6.53 M-10.9 M-31.98 M-19.65 M-24.41 M-24.94 M -24.94 M Net income before discontinued operations -123.77 M363.65 M566.02 M476.87 M77.51 M518.5 M 686.47 M Discontinued operations —————— — Net income -123.77 M363.65 M566.02 M476.87 M77.51 M518.5 M 686.47 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -123.77 M363.65 M566.02 M476.87 M77.51 M518.5 M 686.47 M Basic earnings per share (Basic EPS) -1.413.996.195.20.845.73 7.44 Diluted earnings per share (Diluted EPS) -1.413.976.155.170.845.68 7.39 Average basic shares outstanding 87.97 M91.13 M91.41 M91.75 M91.79 M90.5 M — Diluted shares outstanding 87.97 M91.68 M92.11 M92.29 M92.34 M91.23 M — EBITDA 336.02 M924.16 M1.17 B1.16 B666.75 M1.27 B 1.51 B EBIT 29.86 M588.86 M801.78 M755.15 M209.72 M813.46 M 1.03 B Cost of revenue 233.89 M171.83 M392.09 M437.6 M150.06 M213.44 M 306.22 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 306.16 M335.3 M369.79 M409.57 M457.03 M456.59 M 477.3 M