Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 48.52 M56.44 M68.06 M74.61 M83.59 M83.01 M 83.01 M Research & development —————— — Operating income 110.64 M-1.15 B303.16 M422.34 M-1.66 B1.49 B 1.49 B Non-Operating Income, Total 30.16 M3.98 M6.87 M9.8 M22.24 M247.12 M 247.12 M Interest expense, net of interest capitalized 117.04 M114.89 M134.87 M140.2 M165.35 M185.2 M 185.2 M Non-Operating Income, excl. Interest Expenses -72.84 M-110.91 M-128.01 M-130.4 M-143.11 M46.26 M 46.26 M Unusual income/expense -14.04 M————15.66 M 15.66 M Pretax income 781.62 M-1.15 B301.42 M421.09 M-1.64 B1.73 B 1.73 B Equity in earnings 774 K1.61 M3.07 M1.23 M6 000320 K 320 K Taxes —————— — Non-controlling/minority interest 14.46 M21.47 M36.89 M51.97 M55.72 M60.42 M 60.42 M After tax other income/expense —————— — Net income before discontinued operations 140.37 M210.56 M310.02 M432.14 M468.14 M513.39 M 513.39 M Discontinued operations —————— — Net income 140.37 M210.56 M310.02 M432.14 M468.14 M513.39 M 513.39 M Dilution adjustment 0-5.57 M-31.61 M-51.97 M-55.72 M-60.42 M -60.42 M Preferred dividends 55.13 M69.7 M27.63 M13.94 M13.94 M13.94 M 13.94 M Diluted net income available to common stockholders 85.25 M135.29 M250.78 M366.22 M398.48 M439.03 M 439.03 M Basic earnings per share (Basic EPS) 0.280.420.721.011.081.18 1.18 Diluted earnings per share (Diluted EPS) 0.280.410.711.011.081.18 1.18 Average basic shares outstanding 306.61 M324.25 M349.29 M362.02 M367.45 M370.56 M 1.48 B Diluted shares outstanding 307.07 M325.52 M349.79 M362.48 M367.99 M370.91 M 1.48 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 343.15 M372.85 M426.53 M456.55 M477.01 M504.34 M 504.34 M