Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 708.82 M891.73 M896.82 M764.09 M781.33 M818.34 M 822.29 M Research & development —————— — Operating income 442.64 M489.92 M86.92 M388.41 M-39.6 M133.32 M 100.39 M Non-Operating Income, Total -40.27 M-115.69 M-116.87 M-92.41 M-134.9 M14.68 M -13.4 M Interest expense, net of interest capitalized 138.61 M129.07 M133.76 M152.7 M166.19 M172.35 M 170.31 M Non-Operating Income, excl. Interest Expenses -250.1 M-269.98 M-254.2 M-268.39 M-129.49 M-14.81 M -18.05 M Unusual income/expense 71.22 M25.21 M3.57 M23.28 M-5.41 M29.48 M 4.65 M Pretax income 402.38 M374.23 M-29.95 M296.01 M-174.5 M148 M 86.99 M Equity in earnings —————— — Taxes 145.39 M94.39 M-40.98 M94.61 M43.49 M46.23 M 24.53 M Non-controlling/minority interest 17.01 M29.24 M3.43 M-14.06 M8.56 M12.37 M 9.97 M After tax other income/expense —————— — Net income before discontinued operations 239.98 M250.6 M7.59 M215.46 M-226.55 M89.4 M 52.48 M Discontinued operations —————— — Net income 239.98 M250.6 M7.59 M215.46 M-226.55 M89.4 M 52.48 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 239.98 M250.6 M7.59 M215.46 M-226.55 M93.98 M 55.92 M Basic earnings per share (Basic EPS) 4.75.920.184.92-5.12.01 1.18 Diluted earnings per share (Diluted EPS) 4.645.770.174.9-5.11.66 0.89 Average basic shares outstanding 51.02 M42.36 M43.13 M43.83 M44.44 M44.42 M — Diluted shares outstanding 51.73 M43.44 M43.73 M43.99 M44.44 M56.59 M — EBITDA 547.25 M583.8 M194.14 M495.81 M58.41 M227.75 M 195.31 M EBIT 442.64 M489.92 M86.92 M388.41 M-39.6 M133.32 M 100.39 M Cost of revenue 1.4 B1.43 B1.52 B1.33 B1.13 B1.14 B 1.16 B Other cost of goods sold —————120.62 M 121.56 M Depreciation & amortization (cash flow) 104.61 M93.88 M107.23 M107.4 M98.02 M94.42 M 94.92 M