Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 59.89 M64.63 M69.4 M81.5 M88 M104.14 M 98.1 M Research & development —————— — Operating income 126.36 M209.81 M76.29 M156.49 M403.38 M502.08 M 556.42 M Non-Operating Income, Total 4.89 M130.26 M357.56 M99.47 M18.25 M122.36 M 114.23 M Interest expense, net of interest capitalized 223.39 M234.6 M233.24 M235.53 M221.72 M215.03 M 212.51 M Non-Operating Income, excl. Interest Expenses -223.39 M-234.6 M-233.24 M-235.53 M-221.72 M-215.03 M -211.61 M Unusual income/expense 4.89 M130.26 M357.56 M99.47 M18.25 M122.36 M 113.33 M Pretax income 168.47 M432.14 M443.4 M255.05 M428.66 M624.22 M 672.23 M Equity in earnings 6.14 M16.06 M7.26 M-582 K7.92 M-218 K 2.47 M Taxes 4.92 M3.84 M4.56 M6.25 M10.86 M14.75 M 16.24 M Non-controlling/minority interest 4.22 M11.56 M11.91 M6.62 M11.48 M19.28 M 23.78 M After tax other income/expense —————26.28 M 26.01 M Net income before discontinued operations 163.54 M428.3 M438.84 M248.8 M417.8 M590.18 M 632.2 M Discontinued operations —————— — Net income 163.54 M428.3 M438.84 M248.8 M417.8 M590.18 M 632.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 159.33 M416.74 M426.93 M249.26 M418.39 M591.39 M 639.54 M Basic earnings per share (Basic EPS) 0.71.761.811.011.571.96 2.09 Diluted earnings per share (Diluted EPS) 0.71.751.811.551.94 2.08 Average basic shares outstanding 227.74 M236.93 M236.26 M240.49 M258.12 M291.65 M — Diluted shares outstanding 235.1 M244.34 M244.29 M250.45 M270.45 M304.95 M — EBITDA 450.13 M550.39 M408.7 M475.51 M706.26 M827.32 M 885.94 M EBIT 126.36 M209.81 M76.29 M156.49 M403.38 M502.08 M 556.42 M Cost of revenue 31.07 M76 M2.29 M-327 K-884 K— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 329.92 M342.01 M332.41 M319.68 M304.65 M325.25 M 329.51 M