Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 59.49 M66.73 M80.23 M90.36 M18.39 M13 M — Research & development —————— — Operating income 384.09 M419.25 M402.05 M465.88 M446.09 M504.7 M -11.89 M Non-Operating Income, Total 408.32 M-93.57 M-771.71 M-411.99 M-268.91 M-293.7 M — Interest expense, net of interest capitalized 181.93 M209.55 M278.57 M353.66 M363.58 M282.5 M — Non-Operating Income, excl. Interest Expenses 287.69 M-280.18 M-1.03 B-632.75 M-605.52 M-523.6 M — Unusual income/expense -61.31 M-22.95 M-21.39 M-132.89 M-26.96 M-52.6 M — Pretax income 792.41 M142.23 M-369.67 M-119.61 M177.18 M211 M -11.89 M Equity in earnings 209 K-26.34 M-21.42 M-5.94 M4.27 M5 M — Taxes 64.58 M-43.42 M-61.51 M-86.3 M186.8 M65 M 114.85 M Non-controlling/minority interest -67.29 M-89.64 M-111.32 M-87.9 M-74.92 M72.5 M — After tax other income/expense -2.18 M14.15 M15.33 M7.84 M432 K12.1 M — Net income before discontinued operations 782.46 M264.86 M-211.99 M28.67 M125.76 M218.5 M -126.74 M Discontinued operations ————-1.51 B-37.7 M — Net income 782.46 M264.86 M-211.99 M28.67 M-1.38 B180.8 M -126.74 M Dilution adjustment 000000 — Preferred dividends 8.4 M9 M8.72 M8.36 M10.49 M10.5 M — Diluted net income available to common stockholders 774.06 M255.86 M-220.71 M20.32 M-1.39 B170.3 M -126.74 M Basic earnings per share (Basic EPS) 1.380.41-0.330.03-1.90.22 — Diluted earnings per share (Diluted EPS) 1.370.41-0.330.03-1.90.22 -0.16 Average basic shares outstanding 559.63 M622.35 M677.86 M688.74 M731.72 M768.1 M 2.87 B Diluted shares outstanding 564.37 M628.95 M677.86 M690.76 M734.05 M772.41 M 2.88 B EBITDA 698.22 M793.15 M793.54 M932.88 M841.78 M905 M — EBIT 384.09 M390.19 M338.02 M465.88 M446.09 M504.7 M — Cost of revenue 520.45 M————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 314.12 M402.96 M455.52 M467 M395.69 M400.3 M —