Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 20.77 M19.67 M20.01 M20.5 M22.82 M 83.01 M Research & development ————— — Operating income 372.1 M376.48 M362.46 M378.75 M376.26 M 1.49 B Non-Operating Income, Total 80.27 M64.45 M56.53 M52.52 M73.62 M 247.12 M Interest expense, net of interest capitalized 44.48 M45.43 M46.3 M48.2 M45.27 M 185.2 M Non-Operating Income, excl. Interest Expenses 35.78 M16.59 M5.61 M-579 K24.65 M 46.26 M Unusual income/expense —2.43 M4.62 M4.9 M3.7 M 15.66 M Pretax income 450.3 M437.31 M417.48 M428.41 M447.75 M 1.73 B Equity in earnings 448 K-915 K955 K-10 K290 K 320 K Taxes ————— — Non-controlling/minority interest 17.16 M15.26 M14.59 M13.62 M16.96 M 60.42 M After tax other income/expense ————— — Net income before discontinued operations 143.87 M128.71 M123.62 M116.8 M144.25 M 513.39 M Discontinued operations ————— — Net income 143.87 M128.71 M123.62 M116.8 M144.25 M 513.39 M Dilution adjustment -17.16 M-15.26 M-14.59 M-13.62 M-16.96 M -60.42 M Preferred dividends 3.49 M3.49 M3.49 M3.49 M3.49 M 13.94 M Diluted net income available to common stockholders 123.23 M109.97 M105.55 M99.7 M123.81 M 439.03 M Basic earnings per share (Basic EPS) 0.330.30.280.270.33 1.18 Diluted earnings per share (Diluted EPS) 0.330.30.280.270.33 1.18 Average basic shares outstanding 367.45 M370.37 M370.69 M371.25 M370.56 M 1.48 B Diluted shares outstanding 367.99 M370.76 M371.06 M371.58 M370.91 M 1.48 B EBITDA 496.09 M251.42 M245.94 M238.73 M266.37 M 1 B EBIT 372.1 M126.5 M119 M112.08 M140.55 M 498.13 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 123.99 M124.93 M126.94 M126.66 M125.82 M 504.34 M