Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 89.66 M123.41 M163.13 M198.55 M195.05 M215.27 M 215.27 M Research & development —————— — Operating income 37.82 M111.87 M164.71 M188.81 M136.02 M238.41 M 238.41 M Non-Operating Income, Total 35.83 M43.97 M37.6 M101.82 M56.91 M43.43 M 43.43 M Interest expense, net of interest capitalized 40.87 M44.94 M69.37 M86.7 M306.97 M389.6 M 64.62 M Non-Operating Income, excl. Interest Expenses -16.92 M-13.87 M-44.43 M3.99 M-269.03 M-369.38 M -44.39 M Unusual income/expense 11.88 M12.89 M12.65 M11.12 M18.97 M23.21 M 23.21 M Pretax income 1.99 M67.9 M127.11 M87 M79.11 M194.98 M 194.98 M Equity in earnings —————— — Taxes 5.43 M26.45 M34.63 M29.98 M47.66 M58.35 M 58.35 M Non-controlling/minority interest —————— — After tax other income/expense —-308 K-1.65 M-359 K-1.4 M-2.79 M -2.79 M Net income before discontinued operations 3.44 M41.45 M92.47 M57.02 M31.45 M136.63 M 136.63 M Discontinued operations —————— — Net income 3.44 M41.45 M92.47 M57.02 M31.45 M136.63 M 136.63 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.44 M41.45 M92.47 M57.02 M31.45 M136.63 M 136.63 M Basic earnings per share (Basic EPS) -0.020.260.610.360.190.86 0.86 Diluted earnings per share (Diluted EPS) -0.020.250.50.360.190.85 0.85 Average basic shares outstanding 161.63 M159.98 M152.85 M158.78 M165.09 M159 M 637.58 M Diluted shares outstanding 161.63 M163.78 M159.03 M160.02 M167.72 M161.29 M 646.99 M EBITDA ——-169.55 M——— — EBIT ——-308.23 M——— — Cost of revenue ——100 K——— — Other cost of goods sold ——100 K——— — Depreciation & amortization (cash flow) 116.57 M116.75 M138.68 M113.07 M108.53 M114.08 M 114.08 M