Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 351.14 M399.57 M428.87 M283.47 M268.41 M294.97 M 294.97 M Research & development —————— — Operating income 167.47 M329.27 M212.37 M-73.46 M-10.71 M76.21 M 76.21 M Non-Operating Income, Total 653 M-453 K26.31 M-17.25 M-3.22 M-4.22 M 3.31 M Interest expense, net of interest capitalized 30.35 M31.34 M26.76 M1.59 M2.09 M6.25 M 6.25 M Non-Operating Income, excl. Interest Expenses 620.49 M-34.5 M775 K-1.71 M-2.09 M-7.22 M 311 K Unusual income/expense 2.16 M2.71 M-1.23 M-17.13 M-3.22 M-3.24 M -3.24 M Pretax income 917.72 M514.29 M345.37 M74.01 M128.81 M201.35 M 201.35 M Equity in earnings 123.33 M213.64 M160.99 M167.72 M144.84 M134.63 M 134.63 M Taxes 176.27 M115.02 M76.2 M39.03 M33.84 M46.31 M 46.31 M Non-controlling/minority interest 17.66 M19.88 M12.64 M7.2 M-1.08 M-1.05 M -1.05 M After tax other income/expense —————— — Net income before discontinued operations 723.79 M379.39 M256.53 M27.78 M13.21 M73.24 M 156.35 M Discontinued operations ———82.84 M82.84 M82.84 M — Net income 723.79 M379.39 M256.53 M110.62 M96.05 M156.09 M 156.09 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 723.79 M379.39 M256.53 M110.62 M96.05 M156.09 M 156.09 M Basic earnings per share (Basic EPS) 13.737.65.282.251.943.18 3.18 Diluted earnings per share (Diluted EPS) 13.427.445.192.21.923.14 3.14 Average basic shares outstanding 52.7 M49.94 M48.57 M49.2 M49.4 M49.07 M — Diluted shares outstanding 53.92 M50.99 M49.39 M50.35 M50.13 M49.72 M — EBITDA 324.82 M326.95 M666 M238.31 M-6.3 M72.79 M — EBIT 130.44 M228.98 M553.16 M186.59 M-55.12 M15.52 M 2.62 M Cost of revenue 2.53 B4.53 B4.25 B960.68 M834.73 M1 B 1 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 87.68 M98.86 M112.84 M48.66 M48.26 M57.27 M —