Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 48.52 M56.44 M68.06 M74.61 M83.59 M83.01 M 84.67 M Research & development —————— — Operating income 110.64 M-1.15 B303.16 M422.34 M-1.67 B1.49 B 1.52 B Non-Operating Income, Total 30.16 M3.98 M6.87 M9.8 M22.24 M247.12 M 261.44 M Interest expense, net of interest capitalized 117.04 M114.89 M134.87 M140.2 M165.35 M185.2 M 187.99 M Non-Operating Income, excl. Interest Expenses -72.84 M-110.91 M-128.01 M-130.4 M-143.11 M46.26 M 59.89 M Unusual income/expense -14.04 M————15.66 M 13.55 M Pretax income 780.07 M-1.15 B301.42 M421.09 M-1.67 B1.73 B 1.77 B Equity in earnings -774 K1.61 M3.07 M1.23 M-6 000320 K 43 K Taxes —————— — Non-controlling/minority interest 14.46 M21.47 M36.89 M51.97 M55.72 M60.42 M 62.75 M After tax other income/expense —————— — Net income before discontinued operations 154.83 M210.56 M310.02 M432.14 M468.14 M513.39 M 533.52 M Discontinued operations —————— — Net income 154.83 M210.56 M310.02 M432.14 M468.14 M513.39 M 533.52 M Dilution adjustment -14.46 M-5.57 M-31.61 M-51.97 M-55.72 M-60.42 M -62.75 M Preferred dividends 55.13 M69.7 M27.63 M13.94 M13.94 M13.94 M 13.94 M Diluted net income available to common stockholders 85.25 M135.29 M250.78 M366.22 M398.48 M439.03 M 456.83 M Basic earnings per share (Basic EPS) 0.280.420.721.011.081.18 1.23 Diluted earnings per share (Diluted EPS) 0.280.410.711.011.081.18 1.23 Average basic shares outstanding 306.61 M324.25 M349.29 M362.02 M367.45 M370.56 M — Diluted shares outstanding 307.07 M325.52 M349.79 M362.48 M367.99 M370.91 M — EBITDA 453.79 M-774.16 M729.69 M878.89 M-1.35 B1 B 1.03 B EBIT 110.64 M-1.15 B303.16 M422.34 M-1.84 B498.13 M 520.15 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 343.15 M372.85 M426.53 M456.55 M477.01 M504.34 M 506.76 M