Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 219.5 M293.02 M370.04 M388.21 M397.54 M396.61 M 404.71 M Research & development —————— — Operating income 239.56 M798.95 M1.23 B893.49 M624.78 M23.17 M -128.34 M Non-Operating Income, Total 2.78 M18.88 M490 K7.97 M329 K13.92 M 8.87 M Interest expense, net of interest capitalized 41 K49 K71 K131 K308 K612 K — Non-Operating Income, excl. Interest Expenses -41 K682 K-71 K15.81 M1.98 M21 M 13.41 M Unusual income/expense 2.78 M18.15 M490 K-7.97 M-1.96 M-7.7 M -4.54 M Pretax income 202 M780 M1.2 B850.29 M587.24 M-18.59 M -178.88 M Equity in earnings —————— — Taxes 49.7 M192.14 M290.19 M160.39 M114.36 M-3.42 M -39.73 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 152.3 M587.86 M913.43 M689.9 M472.87 M-15.18 M -139.15 M Discontinued operations —————— — Net income 152.3 M587.86 M913.43 M689.9 M472.87 M-15.18 M -139.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 148.95 M576.48 M898.97 M679.26 M466.74 M-15.18 M -137.03 M Basic earnings per share (Basic EPS) 3.1512.3820.5617.5112.83-0.45 -1.25 Diluted earnings per share (Diluted EPS) 3.112.1920.317.2712.69-0.45 -1.24 Average basic shares outstanding 47.27 M46.57 M43.72 M38.8 M36.39 M34.03 M 136.34 M Diluted shares outstanding 48.04 M47.31 M44.28 M39.33 M36.79 M34.03 M 136.99 M EBITDA 505.64 M1.16 B1.3 B979.5 M714.88 M492.48 M -78.48 M EBIT 431.18 M1.08 B1.22 B863.97 M593.86 M367.95 M -209.8 M Cost of revenue 1.27 B1.8 B2.27 B2.18 B2.12 B2.17 B 2.21 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 74.47 M78.56 M84.42 M115.52 M121.02 M124.53 M 131.32 M