Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 46.19 M105.78 M114.44 M187.85 M226.37 M224.72 M 196.16 M Research & development —————— — Operating income 564.44 M965.7 M1.09 B338.15 M243.39 M216.06 M 216.06 M Non-Operating Income, Total 4.13 M8.94 M71.32 M67.86 M94.34 M120.74 M 120.74 M Interest expense, net of interest capitalized 17.31 M21.14 M50.8 M127.1 M171.16 M161.79 M 161.79 M Non-Operating Income, excl. Interest Expenses -24.44 M-41.11 M-5.44 M-96.89 M-137.08 M-71.2 M -71.2 M Unusual income/expense 11.25 M28.91 M25.96 M37.66 M60.26 M30.14 M 30.14 M Pretax income 560.31 M974.63 M1.02 B270.29 M149.05 M95.32 M 95.32 M Equity in earnings —————— — Taxes 149.68 M230.89 M249.39 M54.77 M32.96 M29.77 M 29.77 M Non-controlling/minority interest 633 K360 K207 K1.63 M1.54 M392 K 392 K After tax other income/expense 43.68 M28.28 M46.63 M62.01 M21.84 M35.46 M 35.46 M Net income before discontinued operations 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Discontinued operations —————— — Net income 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Basic earnings per share (Basic EPS) 2.424.484.751.350.730.41 0.41 Diluted earnings per share (Diluted EPS) 2.44.454.731.340.730.41 0.41 Average basic shares outstanding 169.71 M165.86 M162.26 M161.19 M161.74 M162.19 M 648.6 M Diluted shares outstanding 170.55 M167.06 M163.21 M161.83 M162.17 M162.61 M 650.26 M EBITDA 4.47 B5.1 B5.59 B5.01 B5.83 B5.89 B 5.99 B EBIT 3.96 B4.52 B4.93 B4.27 B5.04 B5.1 B 5.2 B Cost of revenue 696.57 M920.42 M1.89 B2.08 B1.96 B1.91 B 1.91 B Other cost of goods sold 696.57 M920.42 M1.89 B2.08 B1.96 B1.91 B 1.91 B Depreciation & amortization (cash flow) 506.67 M577.89 M659.82 M735.1 M792.8 M788.05 M 788.05 M