Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 57.78 M65.84 M72.84 M79.13 M94.31 M95.4 M 52.98 M Research & development —————— — Operating income 249.1 M267.97 M250.81 M635.01 M284.57 M553.61 M 553.61 M Non-Operating Income, Total 125.55 M201.04 M32.43 M368.95 M29.2 M262.09 M 262.09 M Interest expense, net of interest capitalized 202.71 M186.27 M155.9 M180.87 M205.01 M205.22 M 205.22 M Non-Operating Income, excl. Interest Expenses -83.43 M-315 K-130.41 M170.33 M-188.15 M37.69 M 37.69 M Unusual income/expense 6.27 M15.09 M6.93 M17.76 M12.34 M19.18 M 19.18 M Pretax income 71.52 M162.43 M92.93 M476.59 M96.76 M404.55 M 404.55 M Equity in earnings 18.84 M65.65 M4.95 M4.69 M20.23 M28.39 M 28.39 M Taxes 2.5 M1.4 M300 K2.1 M900 K835 K 835 K Non-controlling/minority interest 200 K100 K42 K31 K46 K46 K 46 K After tax other income/expense —————— — Net income before discontinued operations 64.27 M150.02 M86.92 M444.35 M89.58 M377.7 M 377.7 M Discontinued operations —————— — Net income 64.27 M150.02 M86.92 M444.35 M89.58 M377.7 M 377.7 M Dilution adjustment 0000—— — Preferred dividends 4.23 M4.23 M4.41 M4.85 M—— — Diluted net income available to common stockholders 60.04 M145.79 M82.51 M439.5 M84.75 M372.87 M 372.87 M Basic earnings per share (Basic EPS) 0.20.490.261.340.261.13 1.13 Diluted earnings per share (Diluted EPS) 0.20.480.261.340.261.13 1.13 Average basic shares outstanding 294.55 M300.33 M321.67 M328.76 M329.29 M330.32 M 1.32 B Diluted shares outstanding 294.93 M301.7 M322.7 M329.1 M330.12 M331.05 M 1.33 B EBITDA 1.64 B1.66 B1.86 B1.95 B1.92 B1.31 B 1.81 B EBIT 1.02 B1.04 B1.18 B1.26 B1.23 B631.69 M 1.13 B Cost of revenue 204.13 M218.69 M250.41 M274.44 M330.03 M305.18 M 305.18 M Other cost of goods sold 201.94 M218.09 M250.31 M273.74 M292.57 M304.97 M 304.97 M Depreciation & amortization (cash flow) 618.63 M619.83 M679.57 M691.84 M695.47 M680.03 M 680.03 M