Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 134.06 M152.36 M161.57 M154.43 M177.57 M171.32 M 152.4 M Research & development —————— — Operating income 598.54 M810.16 M787.43 M847.81 M826.35 M1.05 B 1.04 B Non-Operating Income, Total 3.05 M33.52 M-27 K-733 K16.71 M-2 000 0 Interest expense, net of interest capitalized 113.67 M59.68 M83.2 M418.95 M622.58 M580.85 M 577.05 M Non-Operating Income, excl. Interest Expenses -110.62 M-26.17 M-83.23 M-419.68 M-605.87 M-580.85 M -577.05 M Unusual income/expense —————— — Pretax income 202.24 M334.25 M347.01 M348.72 M344.63 M485.59 M 487.65 M Equity in earnings —————— — Taxes 24.19 M58.75 M60.03 M64.44 M55.89 M93.98 M 94.27 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 178.04 M275.5 M286.98 M284.28 M288.74 M391.61 M 393.38 M Discontinued operations —————— — Net income 178.04 M275.5 M286.98 M284.28 M288.74 M391.61 M 393.38 M Dilution adjustment 000000 0 Preferred dividends 2.13 M10.28 M10.25 M10.25 M10.25 M10.25 M 10.25 M Diluted net income available to common stockholders 175.91 M265.22 M276.73 M274.03 M278.5 M381.36 M 383.13 M Basic earnings per share (Basic EPS) 1.081.631.691.661.592.1 2.11 Diluted earnings per share (Diluted EPS) 1.081.621.671.641.572.08 2.1 Average basic shares outstanding 162.37 M162.23 M164.12 M165.24 M175.52 M181.62 M — Diluted shares outstanding 163.09 M163.31 M165.47 M166.77 M177.22 M183.29 M — EBITDA 498.75 M806.25 M719.56 M445.25 M264.35 M491.92 M 544.53 M EBIT 484.87 M750.48 M704.23 M428.86 M204.47 M467.75 M 483.52 M Cost of revenue 76.92 M-14.6 M——71.64 M35.7 M 36.24 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 13.88 M18.47 M15.28 M14.93 M19.3 M24.16 M 61 M