Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 371.45 M420.11 M443.5 M488.35 M513.56 M538.01 M 557.76 M Research & development 70.86 M77.38 M81.18 M99.51 M120.13 M122.39 M — Operating income 209.71 M467.8 M615.49 M486.14 M5.63 M56.87 M 78.18 M Non-Operating Income, Total -51.38 M-33.19 M-21.98 M-18.74 M-8.02 M-31.36 M -35.58 M Interest expense, net of interest capitalized 31.55 M17.54 M17.13 M25.13 M27.48 M38.65 M 39.83 M Non-Operating Income, excl. Interest Expenses -71.18 M-35.08 M-34.26 M-69.14 M-27.48 M-38.65 M -39.83 M Unusual income/expense -11.75 M-15.65 M-4.85 M25.26 M19.46 M7.3 M 4.25 M Pretax income 158.33 M434.61 M593.5 M467.4 M-2.39 M25.51 M 42.59 M Equity in earnings —————— — Taxes 34.55 M135.67 M163.02 M141.89 M27.37 M34.49 M 40.31 M Non-controlling/minority interest 860 K967 K1.67 M1.69 M1.4 M0 — After tax other income/expense -3.3 M-16.23 M-7.38 M-9.44 M-20.42 M-6.78 M -6.68 M Net income before discontinued operations 122.92 M297.97 M428.81 M323.82 M-31.15 M-8.98 M 2.28 M Discontinued operations —————— — Net income 122.92 M297.97 M428.81 M323.82 M-31.15 M-8.98 M 2.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 122.92 M297.97 M428.81 M323.82 M-31.15 M-8.98 M 2.28 M Basic earnings per share (Basic EPS) 0.852.052.992.32-0.23-0.07 0.01 Diluted earnings per share (Diluted EPS) 0.852.052.982.31-0.23-0.07 0.01 Average basic shares outstanding 144.84 M145 M143.4 M139.45 M136.96 M135.74 M — Diluted shares outstanding 145.23 M145.5 M143.91 M140.25 M136.96 M135.74 M — EBITDA 273.92 M528.93 M663.36 M523.85 M126.71 M57.51 M 78.63 M EBIT 107.37 M361.9 M499.37 M339.48 M-83.51 M-167.23 M -150.54 M Cost of revenue 1.94 B2.37 B2.47 B2.46 B2.31 B2.47 B 2.56 B Other cost of goods sold 1.94 B2.37 B2.47 B2.46 B2.13 B2.28 B 2.36 B Depreciation & amortization (cash flow) 166.23 M167.04 M163.99 M184.37 M210.65 M224.74 M 229.18 M