Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 75 M78.22 M79.9 M97.81 M101.47 M99.41 M 103.41 M Research & development —————— — Operating income 269.56 M452.18 M472.31 M458.69 M1.05 B1.12 B 1.15 B Non-Operating Income, Total -256.41 M-132.98 M-44.1 M-147.82 M-154.26 M-175.61 M -171.24 M Interest expense, net of interest capitalized 156.68 M145.17 M146.19 M154.25 M—— — Non-Operating Income, excl. Interest Expenses -413.08 M-278.15 M-190.29 M-302.07 M-154.26 M-175.61 M -171.24 M Unusual income/expense —————— — Pretax income 47.32 M366.29 M488.04 M370.87 M409.84 M540.95 M 561.9 M Equity in earnings 34.17 M47.09 M59.82 M50.54 M50.29 M133.5 M 141.38 M Taxes 1.27 M1.04 M-39 K895 K4.54 M— — Non-controlling/minority interest 2.43 M4.88 M5.17 M6.31 M9.45 M13.49 M 15.47 M After tax other income/expense —————— — Net income before discontinued operations 44.89 M361.41 M482.87 M364.56 M400.39 M527.46 M 546.42 M Discontinued operations —————— — Net income 44.89 M361.41 M482.87 M364.56 M400.39 M527.46 M 546.42 M Dilution adjustment ———000 0 Preferred dividends ———5.06 M13.65 M13.65 M 13.65 M Diluted net income available to common stockholders 44.89 M361.41 M482.87 M359.5 M386.74 M513.81 M 532.77 M Basic earnings per share (Basic EPS) 0.272.122.822.042.122.82 2.91 Diluted earnings per share (Diluted EPS) 0.262.122.812.042.112.82 2.92 Average basic shares outstanding 169.23 M————— — Diluted shares outstanding 169.46 M————— — EBITDA 615.46 M755.51 M792.01 M820.43 M908.52 M988.11 M 1.01 B EBIT 269.56 M452.18 M472.31 M468.15 M513.81 M583.07 M 591.75 M Cost of revenue —————0 — Other cost of goods sold —————0 — Depreciation & amortization (cash flow) 345.9 M303.33 M319.7 M352.28 M394.71 M405.04 M 414.69 M