Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 45.87 M43.17 M52.19 M51.14 M53.92 M52.18 M 52.18 M Research & development —————— — Operating income -26.92 M303.1 M465.56 M628.75 M909.59 M799.27 M 799.27 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 347.5 M340.2 M710.9 M1.4 B1.3 B988.95 M 988.95 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 140.74 M422.7 M254.06 M255.26 M199.46 M113.34 M 113.34 M Equity in earnings ————2.75 M8.31 M 8.31 M Taxes 323 K423 K3 M5.4 M2.4 M3.7 M 3.7 M Non-controlling/minority interest 2.74 M3.08 M2.42 M3.34 M2.25 M100 K 100 K After tax other income/expense —————— — Net income before discontinued operations 137.67 M419.19 M248.64 M246.56 M204.09 M109.57 M 109.57 M Discontinued operations —————— — Net income 137.67 M419.19 M248.64 M246.56 M204.09 M109.57 M 109.57 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 137.67 M419.19 M248.64 M246.56 M204.09 M109.57 M 109.57 M Basic earnings per share (Basic EPS) —2.771.461.43-1.170.64 0.64 Diluted earnings per share (Diluted EPS) —2.771.461.43-1.170.64 0.64 Average basic shares outstanding —151.52 M170.63 M172.67 M173.78 M170.96 M 686.67 M Diluted shares outstanding —151.52 M170.63 M172.67 M173.78 M170.96 M 686.67 M EBITDA -46.36 M275.2 M———— — EBIT -26.92 M303.1 M———— — Cost of revenue 167.65 M39.86 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) -19.44 M-27.9 M-31.73 M-24.16 M-21.18 M-21.03 M -21.03 M