Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 360.63 M511.45 M567.21 M596.09 M630.71 M581.76 M 581.76 M Research & development —————— — Operating income 182.72 M360.27 M511.48 M673.46 M263.92 M181.45 M 181.45 M Non-Operating Income, Total 424 K295 K753 K1.37 M56 K206 K 206 K Interest expense, net of interest capitalized 119.89 M117.99 M146.28 M205.04 M6.35 M7.64 M — Non-Operating Income, excl. Interest Expenses -119.46 M-117.69 M-145.53 M-203.67 M-6.29 M-7.43 M 206 K Unusual income/expense —————— — Pretax income 20.43 M209.69 M365.2 M468.42 M36.6 M-55.42 M -55.42 M Equity in earnings —————— — Taxes 51.45 M49.55 M88.86 M126.58 M8.47 M2.43 M 2.43 M Non-controlling/minority interest 1.21 M0———— — After tax other income/expense ————4.62 M3.52 M 3.52 M Net income before discontinued operations 70.67 M160.14 M339.81 M345.39 M28.13 M52.99 M 52.99 M Discontinued operations ——-269 K130.61 M00 — Net income 70.67 M160.14 M339.54 M476 M28.13 M52.99 M 52.99 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 70.67 M160.14 M339.54 M476.46 M28.13 M52.99 M 52.99 M Basic earnings per share (Basic EPS) 0.420.711.572.40.15-0.29 -0.29 Diluted earnings per share (Diluted EPS) 0.410.691.532.360.15-0.29 -0.29 Average basic shares outstanding 169.23 M226.52 M216.81 M198.56 M188.1 M182.39 M 730.55 M Diluted shares outstanding 173.65 M232.79 M221.4 M201.85 M190.29 M182.39 M 733.91 M EBITDA 653.88 M977.58 M1.55 B1.71 B1.56 B1.35 B 1.36 B EBIT 416.26 M679.61 M1.24 B1.39 B1.19 B937.38 M 937.38 M Cost of revenue 459.34 M592.79 M291.6 M315.38 M357.58 M333.97 M 333.97 M Other cost of goods sold 227.38 M317.06 M———— — Depreciation & amortization (cash flow) 237.62 M297.97 M306.48 M319.69 M367.37 M410 M 426.64 M