Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 159.41 M169.77 M168.09 M164.74 M172.14 M178.31 M 178.31 M Research & development —————— — Operating income 1.09 B2.36 B3.52 B2.86 B2.05 B2.69 B 2.65 B Non-Operating Income, Total ——1.1 M1.6 M1.3 M1.1 M 1.1 M Interest expense, net of interest capitalized 192.67 M227.34 M165.15 M124 M118.76 M104.9 M 104.9 M Non-Operating Income, excl. Interest Expenses ——-164.04 M-122.4 M-117.46 M-103.8 M -103.8 M Unusual income/expense —————— — Pretax income 1.13 B2.7 B3.78 B3.01 B2.16 B2.84 B 2.8 B Equity in earnings —————— — Taxes 25.55 M9.74 M230.46 M229.2 M15.73 M173.67 M 173.67 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 711.78 M411.78 M1.18 B871.14 M266.34 M658.02 M 658.02 M Discontinued operations —————— — Net income 711.78 M411.78 M1.18 B871.14 M266.34 M658.02 M 658.02 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 711.78 M401.25 M1.16 B856.33 M265.05 M656.74 M 656.74 M Basic earnings per share (Basic EPS) -2.951.654.793.611.12.76 2.76 Diluted earnings per share (Diluted EPS) -2.951.614.693.571.092.74 2.74 Average basic shares outstanding 241.37 M242.86 M240.86 M236.99 M240.69 M237.94 M 953.54 M Diluted shares outstanding 241.37 M249.31 M246.38 M239.84 M242.75 M239.79 M 960.29 M EBITDA 1.57 B2.72 B3.87 B3.21 B2.41 B3.06 B 3.02 B EBIT 1.09 B2.36 B3.52 B2.86 B2.05 B2.69 B 2.65 B Cost of revenue 188.32 M367.29 M427.05 M202.88 M140.54 M185.55 M 185.55 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 473.29 M364.56 M353.42 M350.17 M358.36 M370.46 M 370.46 M