Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 19.19 M28.36 M38.06 M41.13 M38.47 M44.7 M — Research & development —————— — Operating income 804.39 M1.14 B1.36 B1.15 B1.18 B1.06 B 1.12 B Non-Operating Income, Total 198.17 M165.01 M130.63 M258.57 M-20.13 M-16.47 M -16.47 M Interest expense, net of interest capitalized 71.15 M84.34 M84.45 M89.69 M108.01 M68.29 M 68.29 M Non-Operating Income, excl. Interest Expenses 127.02 M80.66 M46.18 M168.88 M-128.14 M-84.76 M -84.76 M Unusual income/expense —————— — Pretax income 479.44 M764.83 M952.78 M767.49 M771.29 M791.23 M 791.23 M Equity in earnings —————— — Taxes 85.81 M164.16 M209.84 M164.37 M166.85 M173.05 M 173.05 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 393.63 M600.67 M742.93 M603.12 M604.44 M618.18 M 597.96 M Discontinued operations —————-35.54 M — Net income 393.63 M600.67 M742.93 M603.12 M604.44 M582.64 M 582.64 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 393.63 M600.67 M742.93 M603.12 M604.44 M582.64 M 582.64 M Basic earnings per share (Basic EPS) 2.013.194.423.813.964.18 4.19 Diluted earnings per share (Diluted EPS) 23.164.353.773.924.14 4.15 Average basic shares outstanding 195.44 M188.37 M167.93 M158.14 M152.47 M139.44 M 557.03 M Diluted shares outstanding 196.64 M190.26 M170.66 M160.13 M154.19 M140.81 M 562.26 M EBITDA 497.74 M780.73 M967.98 M782.49 M789.29 M801.23 M 859 M EBIT 479.44 M764.83 M952.78 M767.49 M771.29 M791.23 M 833.96 M Cost of revenue 602.17 M153.62 M-231.96 M20.54 M63.07 M91.81 M 109 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.3 M15.9 M15.2 M15 M18 M10 M 25.04 M