Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 93.22 M104.12 M119.53 M136.81 M138.14 M133.01 M 133.01 M Research & development —————— — Operating income 332.61 M424.29 M565.46 M638.78 M629.09 M770.82 M 770.82 M Non-Operating Income, Total 194.95 M40.4 M27.18 M245.16 M57.6 M2.05 M 2.05 M Interest expense, net of interest capitalized 186.9 M204.13 M226.82 M250.2 M307.81 M330.2 M 330.2 M Non-Operating Income, excl. Interest Expenses 3.93 M-183.54 M-228.48 M-45 M-307.81 M-330.2 M -330.2 M Unusual income/expense 4.12 M19.81 M28.83 M39.96 M57.6 M2.05 M 2.05 M Pretax income 927.87 M745.13 M44.3 M654.62 M435.01 M590.43 M 493.63 M Equity in earnings -149.02 M-91.51 M-83.55 M10.71 M83.8 M96.8 M -96.47 M Taxes 978 K3.38 M56.65 M60.95 M25.42 M1.05 M 1.05 M Non-controlling/minority interest 3.07 M6.39 M13.21 M17.5 M12.84 M11.09 M 11.09 M After tax other income/expense —————— — Net income before discontinued operations 994.33 M846.26 M127.18 M655.87 M410.99 M585.14 M 585.14 M Discontinued operations 6.5 M-2.2 M-1.2 M-1.6 M-200 K-400 K -400 K Net income 1 B844.06 M125.98 M654.27 M410.79 M584.74 M 584.74 M Dilution adjustment -27.28 M-23.07 M-27.4 M1.88 M-2.77 M-2.49 M -3.22 M Preferred dividends 2.16 M2.3 M027.34 M36.76 M31.04 M 30.31 M Diluted net income available to common stockholders 971.39 M818.69 M98.58 M628.81 M371.26 M551.21 M 551.21 M Basic earnings per share (Basic EPS) 2.261.610.161.020.550.82 0.82 Diluted earnings per share (Diluted EPS) 2.251.60.161.020.550.82 0.82 Average basic shares outstanding 429.95 M506.25 M615.53 M616.95 M671.56 M675.05 M 2.7 B Diluted shares outstanding 431.63 M511.38 M617.86 M618.2 M672.14 M675.28 M 2.7 B EBITDA ————1.23 B1.33 B 1.33 B EBIT ————622.31 M705 M 705 M Cost of revenue ————5.5 M3.16 M 3.16 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 288.95 M395.32 M505 M507.26 M603.68 M627.09 M 627.09 M