Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 271.4 M537 M628 M656 M635 M649 M 645 M Research & development —————— — Operating income 888.4 M1.72 B11 M1.75 B748 M1.1 B 1.33 B Non-Operating Income, Total -500 K00000 0 Interest expense, net of interest capitalized 493.9 M383 M503 M879 M981 M870 M 838 M Non-Operating Income, excl. Interest Expenses -494.4 M-383 M-503 M-879 M-981 M-870 M -838 M Unusual income/expense —————— — Pretax income 394.5 M1.04 B300 M968 M381 M615 M 661 M Equity in earnings ——-44 M-6 M00 — Taxes 99.5 M247 M76 M231 M102 M94 M 101 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 295 M797 M224 M737 M279 M521 M 560 M Discontinued operations -81.3 M4 M-1 M-19 M-2 M-3 M 1 M Net income 213.7 M801 M223 M718 M277 M518 M 561 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 213.7 M801 M223 M718 M277 M518 M 559 M Basic earnings per share (Basic EPS) 4.4716.094.4714.395.5811.07 12.45 Diluted earnings per share (Diluted EPS) 4.4616.024.4614.345.4910.89 12.26 Average basic shares outstanding 47.8 M49.7 M49.9 M49.8 M49.6 M46.8 M — Diluted shares outstanding 47.9 M50 M50 M50 M50.4 M47.6 M — EBITDA 1.07 B2.23 B1.6 B2.63 B1.92 B1.88 B 2 B EBIT 888.4 M2.11 B1.49 B2.52 B1.62 B1.8 B 1.92 B Cost of revenue 2.08 B544 M1.59 B1.23 B1.4 B1.24 B 1.25 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 183.8 M123 M113 M116 M90 M80 M 78 M