Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 117.58 M114.63 M247.87 M203.64 M149.16 M173.6 M 173.6 M Research & development —————— — Operating income 417.72 M479.36 M1.08 B1.24 B1.24 B1.47 B 1.47 B Non-Operating Income, Total 3.17 M5.15 M690 K-67.12 M-118.66 M5 M 5.22 M Interest expense, net of interest capitalized 110.66 M41.76 M250.45 M1.29 B1.59 B1.52 B 1.52 B Non-Operating Income, excl. Interest Expenses -107.49 M-36.61 M-249.76 M-1.36 B-1.71 B-1.52 B -1.52 B Unusual income/expense —————— — Pretax income 279.97 M533.86 M797.98 M1.08 B1.02 B1.26 B 1.26 B Equity in earnings ————-107.85 M-142.35 M -142.35 M Taxes 59.35 M125 M153.69 M216.66 M248.3 M257.35 M 257.35 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 220.62 M408.86 M644.28 M867.84 M768.71 M1 B 1 B Discontinued operations —————— — Net income 220.62 M408.86 M644.28 M867.84 M768.71 M1 B 1 B Dilution adjustment 0———0-11.29 M -11.29 M Preferred dividends 9.15 M———16.65 M16.65 M 16.65 M Diluted net income available to common stockholders 211.47 M398.69 M622.69 M843.27 M752.06 M974.86 M 974.86 M Basic earnings per share (Basic EPS) 2.354.433.724.914.385.91 5.91 Diluted earnings per share (Diluted EPS) 2.354.423.724.914.375.9 5.9 Average basic shares outstanding 89.97 M89.98 M167.45 M171.78 M169.82 M164.84 M 664.05 M Diluted shares outstanding 90.15 M90.21 M167.55 M171.88 M170.19 M165.21 M 665.34 M EBITDA 745.84 M1.32 B1.33 B759.74 M2.02 B2.4 B 2.35 B EBIT 633.25 M1.15 B1.28 B711.04 M2.05 B2.49 B 2.45 B Cost of revenue 137.75 M-48.91 M281.49 M151.81 M222 M210 M 210 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 112.59 M174.57 M48.3 M48.7 M-23.8 M-92.25 M -101.95 M