Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 94.89 M184.87 M200.07 M221.24 M216.9 M227.75 M 227.75 M Research & development —————— — Operating income -241.66 M431.96 M507.53 M459.75 M463.29 M365.44 M 365.44 M Non-Operating Income, Total -276 K-144 K43 K18 K-64 K-4.76 M -4.76 M Interest expense, net of interest capitalized 100.91 M116.64 M117.5 M146.67 M167.76 M134.14 M 134.14 M Non-Operating Income, excl. Interest Expenses -100.91 M-116.64 M-117.5 M-146.67 M-167.76 M-134.14 M -134.14 M Unusual income/expense -276 K-144 K43 K18 K-64 K-4.76 M -4.76 M Pretax income -342.85 M256.35 M390.07 M313.11 M291.53 M226.54 M 226.54 M Equity in earnings —————— — Taxes -30.52 M-164 K98.88 M78.91 M64.03 M58.18 M 58.18 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -312.32 M256.51 M291.19 M234.2 M227.5 M168.35 M 168.35 M Discontinued operations —————— — Net income -312.32 M256.51 M291.19 M234.2 M227.5 M168.35 M 168.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -312.32 M256.51 M291.19 M234.2 M227.5 M168.35 M 168.35 M Basic earnings per share (Basic EPS) -3.993.284.183.663.823.09 3.09 Diluted earnings per share (Diluted EPS) -3.993.224.143.633.793.06 3.06 Average basic shares outstanding 78.19 M78.3 M69.61 M63.95 M59.55 M54.57 M 219.61 M Diluted shares outstanding 78.19 M79.58 M70.28 M64.49 M60.01 M54.99 M 220.89 M EBITDA -88.64 M584.88 M665.26 M617.59 M626.47 M537.82 M 369.82 M EBIT -241.66 M431.96 M507.53 M459.75 M463.29 M365.44 M 365.44 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 153.03 M152.92 M157.73 M157.83 M163.18 M172.38 M 4.38 M