Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 1.4 B1.62 B1.92 B2.85 B2.83 B 2.83 B Research & development ————— — Operating income 572.4 M640.19 M661.33 M596.39 M918.18 M 918.18 M Non-Operating Income, Total 2.34 M34.05 M48.09 M17.67 M22.03 M 22.03 M Interest expense, net of interest capitalized ——6.09 M25.28 M23.55 M 23.55 M Non-Operating Income, excl. Interest Expenses -4 M-832 K-10.09 M-32.32 M-27.82 M -27.82 M Unusual income/expense 6.34 M34.89 M52.09 M24.71 M26.31 M 26.31 M Pretax income 555.7 M605 M408.23 M299.27 M1.18 B 1.18 B Equity in earnings ————— — Taxes 150.12 M169.36 M94.39 M48.06 M96.7 M 96.7 M Non-controlling/minority interest —591 K00— — After tax other income/expense 140 K537 K306 K1.79 M2.15 M 2.15 M Net income before discontinued operations 405.58 M435.05 M313.84 M251.22 M1.28 B 1.28 B Discontinued operations ————— — Net income 405.58 M435.05 M313.84 M251.22 M1.28 B 1.28 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 399.85 M428.47 M307.86 M241.73 M1.28 B 1.28 B Basic earnings per share (Basic EPS) 7.788.345.723.72-20.36 -20.36 Diluted earnings per share (Diluted EPS) 7.78.285.73.71-20.36 -20.36 Average basic shares outstanding 51.35 M51.35 M53.8 M64.98 M63.01 M 253 M Diluted shares outstanding 51.91 M51.74 M54.01 M65.07 M63.01 M 253.19 M EBITDA 863.05 M913.24 M759.5 M704.76 M-674.27 M -669.81 M EBIT 585.88 M603.7 M365.12 M-26.36 M-1.36 B -2 B Cost of revenue 3.62 B4.07 B4.54 B6.17 B6.39 B 6.39 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 277.18 M309.54 M394.38 M731.12 M683.98 M 1.33 B