Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 163.71 M166.35 M194.27 M207.54 M211.93 M221.44 M 224.46 M Research & development —————— — Operating income 944.47 M949.25 M979.74 M583.69 M620.56 M1.13 B 1.16 B Non-Operating Income, Total -8.48 M16.17 M37.44 M-37.98 M-131.26 M18.68 M 19.53 M Interest expense, net of interest capitalized 149.88 M72.33 M187.93 M918.48 M1.08 B971.61 M 952.12 M Non-Operating Income, excl. Interest Expenses -158.37 M-56.16 M-150.49 M-956.46 M-1.21 B-952.93 M -932.59 M Unusual income/expense —————— — Pretax income 326.97 M436.31 M459.63 M206.05 M134.46 M577.91 M 609.7 M Equity in earnings —————— — Taxes 20.2 M85.31 M93.51 M23.1 M11.31 M103.13 M 116.97 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 306.77 M350.99 M366.12 M182.96 M123.14 M474.78 M 492.73 M Discontinued operations —————— — Net income 306.77 M350.99 M366.12 M182.96 M123.14 M474.78 M 492.73 M Dilution adjustment 000000 0 Preferred dividends 18.36 M17.11 M11.5 M11.5 M11.5 M11.5 M 11.5 M Diluted net income available to common stockholders 288.41 M333.88 M354.62 M171.46 M111.64 M463.28 M 481.23 M Basic earnings per share (Basic EPS) 1.872.22.361.140.732.79 2.89 Diluted earnings per share (Diluted EPS) 1.862.182.341.130.722.77 2.88 Average basic shares outstanding 153 M150.77 M149.16 M149.97 M151.93 M165.08 M — Diluted shares outstanding 153.64 M151.99 M150.5 M150.86 M153.35 M166.61 M — EBITDA 1.07 B886.18 M1.08 B1.09 B-207.44 M394.65 M 474.4 M EBIT 934.27 M938.22 M969.02 M574 M-365.69 M257.01 M 326.23 M Cost of revenue 196.67 M-68.58 M33 M83.02 M84.99 M54 M 51.99 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 134.01 M123.95 M103.56 M128.55 M137.35 M137.64 M 148.18 M