Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 442.31 M459.4 M467.96 M371.64 M252.91 M262.38 M 262.38 M Research & development —————— — Operating income 292.41 M16.2 M231.54 M236.89 M279.18 M310.61 M 310.61 M Non-Operating Income, Total 170 K1.76 M35.08 M6.4 M8.38 M1.2 M 1.2 M Interest expense, net of interest capitalized 360.26 M350.46 M362.68 M421.43 M401.54 M395.65 M 395.65 M Non-Operating Income, excl. Interest Expenses -361.46 M-354.26 M-329.66 M-422.27 M-404.77 M-394.45 M -394.45 M Unusual income/expense 1.37 M5.57 M2.06 M7.24 M11.61 M— — Pretax income 658.23 M467.65 M166.22 M174.32 M133.13 M98.8 M 98.8 M Equity in earnings 697 K176 K2 M1.74 M2.18 M2.3 M — Taxes 58 M34.5 M71.8 M17.22 M9.37 M4.95 M 4.95 M Non-controlling/minority interest 17.49 M695 K2.22 M2.11 M3.38 M4.8 M 4.8 M After tax other income/expense 3.13 M5.37 M2.14 M2.31 M2.66 M1.21 M 1.21 M Net income before discontinued operations 582.74 M433.81 M96.6 M159.21 M127.14 M-108.55 M -108.55 M Discontinued operations ———151.71 M52.11 M128.49 M 128.49 M Net income 582.74 M433.81 M96.6 M310.92 M179.25 M19.94 M 19.94 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 582.74 M433.81 M96.6 M310.92 M179.25 M19.94 M 19.94 M Basic earnings per share (Basic EPS) —-0.93-0.2-0.65-0.370.04 0.04 Diluted earnings per share (Diluted EPS) -1.25-0.93-0.2-0.65-0.370.04 0.04 Average basic shares outstanding 464.52 M468.49 M474.36 M481.73 M487.65 M495.41 M 1.98 B Diluted shares outstanding 464.52 M468.49 M474.36 M481.73 M487.65 M495.41 M 1.98 B EBITDA 352.73 M586.03 M864.97 M915.05 M688.65 M816.1 M 816.1 M EBIT 83.31 M332.88 M611.16 M673.23 M514.65 M641.15 M 641.15 M Cost of revenue 1.2 B1.27 B1.33 B1.1 B683.45 M751.24 M 751.24 M Other cost of goods sold 1.2 B1.27 B1.33 B1.09 B680.58 M748.02 M 748.02 M Depreciation & amortization (cash flow) 269.42 M253.16 M253.81 M241.83 M174 M174.95 M 174.95 M