Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 213.75 M159.58 M221.72 M210.53 M214.48 M214.03 M 249.44 M Research & development —————— — Operating income 364.43 M807.31 M1.12 B720.07 M401.95 M925.24 M 935.88 M Non-Operating Income, Total 4.58 M3.49 M480.59 M4.06 M-174 M-1.89 M 2.85 M Interest expense, net of interest capitalized 188.09 M107.75 M268.48 M715.8 M878.26 M757.59 M 736.98 M Non-Operating Income, excl. Interest Expenses -183.51 M-104.26 M212.11 M-711.74 M-1.05 B-759.48 M -734.13 M Unusual income/expense —————— — Pretax income 91.95 M338.06 M431.75 M246.59 M107.06 M432.71 M 466.67 M Equity in earnings —————— — Taxes 25.66 M84.12 M99.28 M57.45 M29.55 M102.47 M 109.68 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 66.29 M253.94 M332.48 M189.14 M77.51 M330.24 M 356.99 M Discontinued operations —————— — Net income 66.29 M253.94 M332.48 M189.14 M77.51 M330.24 M 356.99 M Dilution adjustment 000000 0 Preferred dividends 9.75 M18.72 M17.25 M17.25 M17.25 M17.25 M 17.25 M Diluted net income available to common stockholders 56.54 M235.22 M315.23 M171.89 M60.26 M312.99 M 339.74 M Basic earnings per share (Basic EPS) 1.124.656.253.581.296.86 7.51 Diluted earnings per share (Diluted EPS) 1.124.66.183.541.286.79 7.43 Average basic shares outstanding 50.43 M50.58 M50.46 M48.05 M46.56 M45.64 M — Diluted shares outstanding 50.58 M51.14 M51.05 M48.61 M46.99 M46.13 M — EBITDA 272.19 M739.58 M926.23 M115.38 M-10.85 M245.64 M 287.31 M EBIT 197.27 M704.04 M877.54 M74.91 M-426.3 M182.1 M 219.61 M Cost of revenue 258 M-30 M66 M72 M67 M55 M 54 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 74.92 M93.41 M45.28 M40.47 M54.23 M52.17 M 55.77 M