Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 91.83 M94.91 M93.8 M111.39 M85.19 M89.31 M 90.37 M Research & development —————— — Operating income 736.18 M579 M558.88 M506.81 M730.63 M651.93 M 661.18 M Non-Operating Income, Total 341.59 M302.24 M-3.63 M-24.4 M443.67 M199.37 M 201.09 M Interest expense, net of interest capitalized 185.93 M145.2 M166.49 M228.84 M196.33 M215.62 M 40.37 M Non-Operating Income, excl. Interest Expenses 155.66 M157.05 M-170.13 M-253.24 M247.33 M-16.25 M 160.72 M Unusual income/expense —————— — Pretax income 445.74 M323.97 M321.45 M333.15 M285.36 M446.86 M 427.13 M Equity in earnings -25.2 M-55.4 M-57.96 M-76.51 M-179.69 M-56.14 M -78.09 M Taxes 1.2 M2.8 M3.7 M8.2 M700 K— — Non-controlling/minority interest 43.7 M30.88 M1.77 M-34.78 M8.21 M-11 K 7.45 M After tax other income/expense -15.18 M-37.16 M5.68 M-28.17 M-46.22 M-38.84 M -42.93 M Net income before discontinued operations 371.06 M449.75 M-78.07 M-564.56 M22.01 M-96.91 M -160.23 M Discontinued operations —————— — Net income 371.06 M449.75 M-78.07 M-564.56 M22.01 M-96.91 M -160.23 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 376.12 M459.9 M-101.04 M-619.63 M5.16 M-113.76 M -177.04 M Basic earnings per share (Basic EPS) 4.886.57-1.49-9.120.08-1.61 -2.51 Diluted earnings per share (Diluted EPS) 4.876.5-1.49-9.120.08-1.61 -2.51 Average basic shares outstanding 72.55 M65.74 M63.92 M63.81 M65.06 M70.44 M — Diluted shares outstanding 77.24 M70.77 M67.93 M67.97 M65.69 M70.44 M — EBITDA 1.07 B807.29 M782 M790.93 M1.02 B950.1 M 962.43 M EBIT 736.18 M579 M558.88 M506.81 M802.15 M687.34 M 694.41 M Cost of revenue 35.3 M2.93 M0——300 K — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 325.46 M228.29 M223.12 M255.65 M214.06 M262.77 M 268.02 M