Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 70.76 M76.78 M83.23 M85.18 M88.22 M89.31 M 55.9 M Research & development —————— — Operating income 1.1 B1.39 B1.61 B1.5 B1.37 B1.37 B 1.37 B Non-Operating Income, Total 4.86 M33.9 M-52.71 M34.09 M1.66 M-47.16 M -31.99 M Interest expense, net of interest capitalized 167.56 M156.88 M154.75 M149.23 M168.54 M185.26 M 191.5 M Non-Operating Income, excl. Interest Expenses -167.56 M-156.88 M-164.75 M-146.33 M-168.54 M-185.26 M -191.5 M Unusual income/expense 4.86 M33.9 M-42.71 M31.18 M1.66 M-47.16 M -31.99 M Pretax income 267.34 M564.34 M648.57 M572.58 M546.82 M461.16 M 405.85 M Equity in earnings 1.5 M1.21 M1.58 M1.73 M1.95 M2.08 M 1.88 M Taxes 3.33 M13.64 M-6.21 M4.74 M5.24 M4.59 M 9.08 M Non-controlling/minority interest 9.05 M16.91 M17.34 M15.03 M14.03 M9.66 M 7.18 M After tax other income/expense —————— — Net income before discontinued operations 254.96 M533.79 M637.44 M552.81 M527.54 M446.91 M 389.6 M Discontinued operations —————— — Net income 254.96 M533.79 M637.44 M552.81 M527.54 M446.91 M 389.6 M Dilution adjustment 000000 0 Preferred dividends 3.69 M3.69 M3.69 M3.69 M3.69 M3.69 M 3.69 M Diluted net income available to common stockholders 251.27 M530.1 M633.75 M549.12 M523.86 M443.22 M 385.91 M Basic earnings per share (Basic EPS) 2.24.625.494.714.493.79 3.3 Diluted earnings per share (Diluted EPS) 2.194.615.484.714.493.78 3.3 Average basic shares outstanding 114.19 M114.72 M115.34 M116.52 M116.78 M116.95 M — Diluted shares outstanding 114.5 M115.04 M115.58 M116.64 M116.78 M117.15 M — EBITDA 1.61 B1.92 B2.15 B2.06 B1.96 B1.99 B 2 B EBIT 1.1 B1.39 B1.61 B1.5 B1.37 B1.37 B 1.37 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 511.68 M534.41 M544 M565.86 M586.4 M622.97 M 632.49 M