Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 103.4 M114.47 M113.97 M112.63 M128.84 M200.78 M 177.12 M Research & development —————— — Operating income 413.61 M534.04 M527.17 M568.1 M525.75 M718.58 M 674.67 M Non-Operating Income, Total 21.85 M11.57 M11.51 M52.75 M22.12 M35.86 M 21.1 M Interest expense, net of interest capitalized 98.16 M41.1 M76.17 M343.44 M529.07 M666.71 M 666.71 M Non-Operating Income, excl. Interest Expenses -76.31 M-29.52 M-64.66 M-290.69 M-506.95 M-630.85 M -645.61 M Unusual income/expense —————— — Pretax income 186.29 M318.76 M279.95 M239.9 M259.79 M336.99 M 336.99 M Equity in earnings —————— — Taxes 28.07 M54.84 M45.44 M38.08 M50.66 M63.28 M 63.28 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 158.23 M263.92 M234.51 M201.82 M209.13 M273.71 M 273.71 M Discontinued operations 00———— — Net income 158.23 M263.92 M234.51 M201.82 M209.13 M273.71 M 273.71 M Dilution adjustment 000000 0 Preferred dividends 5.66 M11.87 M11.87 M11.87 M11.87 M11.87 M 11.87 M Diluted net income available to common stockholders 152.57 M252.05 M222.64 M189.95 M197.26 M261.85 M 261.85 M Basic earnings per share (Basic EPS) 1.933.262.972.532.292.03 1.88 Diluted earnings per share (Diluted EPS) 1.933.262.972.532.242.03 2.03 Average basic shares outstanding 78.86 M77.4 M74.95 M74.96 M86.15 M128.78 M 501.41 M Diluted shares outstanding 78.88 M77.42 M74.95 M74.96 M87.91 M129.16 M 502.96 M EBITDA 467.73 M581.57 M564.92 M579.92 M567.67 M75.26 M 602.52 M EBIT 407.51 M516.01 M507.76 M529.25 M512.1 M12.5 M 463.5 M Cost of revenue 87.14 M60.89 M19.03 M31.62 M50.09 M141.79 M 141.79 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 60.22 M65.56 M57.17 M50.68 M55.58 M62.76 M 139.03 M