Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.03 B1.27 B1.56 B1.6 B1.58 B1.68 B — Research & development —————— — Operating income 33.94 M538.4 M314 M423.6 M461.5 M367.5 M — Non-Operating Income, Total -68.7 M-80.2 M-124 M-181.7 M-205.4 M-194.7 M — Interest expense, net of interest capitalized 49.9 M58.7 M108.2 M139.5 M146.2 M141.2 M — Non-Operating Income, excl. Interest Expenses -68.8 M-64.7 M-124.2 M-181.8 M-204.9 M-194.8 M — Unusual income/expense 97 K-15.5 M200 K100 K-500 K100 K — Pretax income -34.76 M458.2 M190 M241.9 M256.1 M172.8 M — Equity in earnings -93 K————— — Taxes 15.9 M109.3 M101.5 M63.7 M40.1 M-54.1 M — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -50.66 M348.9 M88.5 M178.2 M216 M118.7 M — Discontinued operations -721 K00——— — Net income -51.38 M348.9 M88.5 M178.2 M216 M118.7 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -51.38 M348.9 M88.5 M178.2 M216 M118.7 M — Basic earnings per share (Basic EPS) -1.218.432.295.096.343.49 — Diluted earnings per share (Diluted EPS) -1.218.062.234.976.183.42 — Average basic shares outstanding 42.48 M41.4 M38.7 M35 M34.1 M34 M — Diluted shares outstanding 42.48 M43.28 M39.7 M35.9 M35 M34.7 M — EBITDA 1.02 B1.75 B1.79 B430.1 M467.3 M1.95 B — EBIT 1.02 B1.75 B1.78 B423.6 M461.5 M1.95 B — Cost of revenue 8.34 B10.48 B11.68 B12.13 B12.03 B12.77 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.9 M3.3 M5.2 M6.5 M5.8 M6.6 M —