TK

Value 202020212022202320242025 TTM Total revenue 1.82 B682.51 M1.19 B1.46 B1.22 B949.52 M — Gross profit 1.45 B367.39 M694.58 M990.6 M814.83 M632.15 M — Operating expenses 634.09 M369.99 M332.69 M288.77 M68.06 M293.62 M 25.27 M Selling/general/admin expenses 79.23 M74.39 M57.55 M57.59 M61.06 M54.77 M — Research & development —————— — Operating income 314.58 M185.35 M245.77 M531.73 M365.25 M302.81 M -25.27 M Non-Operating Income, Total 82.96 M15.83 M16.32 M26.72 M41.55 M38.17 M — Interest expense, net of interest capitalized 225.65 M68.41 M38.58 M28.01 M7.54 M2.9 M — Non-Operating Income, excl. Interest Expenses -160.75 M-65.36 M-27.07 M-3.43 M29.68 M33.57 M — Unusual income/expense 18.06 M12.78 M4.81 M2.14 M4.33 M1.7 M — Pretax income 99.97 M282.43 M211.05 M529.59 M402.02 M347.4 M -25.27 M Equity in earnings 77.3 M14.11 M244 K3.43 M2.77 M9.62 M — Taxes 8.99 M4.96 M1.42 M12.16 M405 K4.58 M 25.34 M Non-controlling/minority interest 173.91 M11.17 M110.95 M366.78 M267.85 M253.87 M — After tax other income/expense ——5.09 M22.5 M1.83 M3.74 M — Net income before discontinued operations 82.93 M-266.29 M58.13 M150.64 M133.77 M98.11 M -50.61 M Discontinued operations —274.1 M20.28 M00— — Net income 82.93 M7.81 M78.41 M150.64 M133.77 M98.11 M -50.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 82.93 M7.81 M78.41 M150.64 M133.77 M98.11 M -50.61 M Basic earnings per share (Basic EPS) —0.080.771.591.471.14 — Diluted earnings per share (Diluted EPS) 0.820.080.761.541.421.13 -0.54 Average basic shares outstanding 101.05 M102.15 M102.12 M94.48 M91.29 M86.04 M 373.93 M Diluted shares outstanding 101.05 M102.15 M104.42 M96.64 M93.28 M86.71 M 381.04 M EBITDA 1.08 B103.49 M460.92 M799.38 M840.35 M425.15 M — EBIT 815.31 M-2.59 M361.89 M701.83 M746.77 M338.52 M — Cost of revenue 366.28 M315.11 M495.6 M474.37 M405.55 M317.37 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 261.13 M106.08 M99.03 M97.55 M93.58 M86.63 M —