Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 549.75 M730.45 M936.58 M756.24 M632.49 M593.02 M 593.02 M Research & development —————— — Operating income 149.26 M478 M647.1 M338.43 M102.67 M55.47 M 55.47 M Non-Operating Income, Total 109 K52 K749 K302 K200 K106 K 106 K Interest expense, net of interest capitalized 57.74 M34.08 M40.4 M54.14 M69.9 M45.59 M 45.59 M Non-Operating Income, excl. Interest Expenses -57.63 M-34.02 M-39.65 M-53.84 M-69.7 M-45.48 M -45.48 M Unusual income/expense —————— — Pretax income 91.52 M443.92 M606.7 M284.29 M32.97 M101.06 M 252.26 M Equity in earnings —————— — Taxes 20.86 M116.53 M162.65 M73.61 M25.59 M5.36 M 5.36 M Non-controlling/minority interest —————— — After tax other income/expense 4.35 M4.07 M5.33 M8.82 M11.91 M2.61 M 2.61 M Net income before discontinued operations 70.67 M327.39 M444.05 M210.68 M146.98 M95.7 M 95.7 M Discontinued operations —————— — Net income 70.67 M327.39 M444.05 M210.68 M146.98 M95.7 M 95.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 70.67 M327.39 M444.05 M210.68 M146.98 M95.7 M 95.7 M Basic earnings per share (Basic EPS) 1.496.879.965.38-3.85-2.48 -2.48 Diluted earnings per share (Diluted EPS) 1.486.819.95.36-3.85-2.48 -2.48 Average basic shares outstanding 47.42 M47.69 M44.59 M39.17 M38.19 M38.52 M 153.87 M Diluted shares outstanding 47.69 M48.05 M44.87 M39.34 M38.19 M38.52 M 153.94 M EBITDA 243.45 M581.7 M784.21 M499.36 M71.11 M101.13 M 101.13 M EBIT 149.26 M478 M647.1 M338.43 M-102.67 M-55.47 M -55.47 M Cost of revenue 1.6 B2.67 B3.53 B2.54 B2.06 B1.96 B 1.96 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 94.19 M103.7 M137.11 M160.93 M173.78 M156.6 M 156.6 M