Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 30.66 M33.12 M48.34 M59.6 M69.11 M65.08 M 66.2 M Research & development —————— — Operating income 321.02 M1.38 B2.41 B3.38 B3.37 B3.48 B 3.79 B Non-Operating Income, Total —120 K9.53 M28.43 M16.68 M17.02 M 17.91 M Interest expense, net of interest capitalized 308.61 M392.39 M539.95 M818.06 M826.1 M843.61 M 843.73 M Non-Operating Income, excl. Interest Expenses —-392.27 M-530.42 M-789.63 M-809.42 M-826.59 M -825.81 M Unusual income/expense —————— — Pretax income 897.04 M1.03 B1.14 B2.55 B2.73 B2.82 B 3.16 B Equity in earnings ——59.77 M1.28 M00 — Taxes 831 K2.89 M2.88 M-6.14 M9.7 M2.44 M 8.87 M Non-controlling/minority interest 4.53 M9.31 M18.63 M41.08 M42.43 M43.05 M 47.96 M After tax other income/expense —————— — Net income before discontinued operations 891.67 M1.01 B1.12 B2.51 B2.68 B2.78 B 3.1 B Discontinued operations —————— — Net income 891.67 M1.01 B1.12 B2.51 B2.68 B2.78 B 3.1 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 891.67 M1.01 B1.12 B2.51 B2.68 B2.78 B 3.1 B Basic earnings per share (Basic EPS) 1.761.81.272.482.562.61 2.92 Diluted earnings per share (Diluted EPS) 1.751.761.272.472.562.61 2.92 Average basic shares outstanding 506.14 M564.47 M877.51 M1.01 B1.05 B1.06 B — Diluted shares outstanding 510.91 M577.07 M879.68 M1.02 B1.05 B1.06 B — EBITDA 1.22 B1.52 B2.51 B3.5 B3.5 B3.61 B 3.92 B EBIT 1.12 B1.41 B2.47 B3.45 B3.44 B3.56 B 3.87 B Cost of revenue 17.63 M20.76 M22.6 M27.09 M26.89 M26.73 M 26.85 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 23.6 M74.54 M35.55 M50.42 M50.79 M50.47 M 48.98 M