Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 349.3 M431.7 M575.8 M1.02 B875.5 M895.2 M 903.9 M Research & development —————— — Operating income 601.3 M4.03 B1.61 B-607.8 M1.37 B1.04 B 761.8 M Non-Operating Income, Total 1.08 B6.78 B1.51 B277.9 M2.35 B1.34 B 315.3 M Interest expense, net of interest capitalized 94 M113.3 M110.4 M123.8 M121 M123.9 M 134.7 M Non-Operating Income, excl. Interest Expenses 980.5 M6.67 B1.4 B154.3 M2.23 B1.22 B 180.4 M Unusual income/expense 7.2 M-1.5 M-1 M-200 K300 K200 K — Pretax income 580 M4.03 B1.57 B-600.9 M1.39 B1.16 B 809.2 M Equity in earnings —————— — Taxes 197.2 M982.3 M287.8 M-104.2 M302.6 M214.5 M 165 M Non-controlling/minority interest 34.6 M70.5 M59.7 M111.7 M70.7 M136 M 97.7 M After tax other income/expense 2.9 M-29.1 M10.3 M-23.8 M-1.8 M-33.9 M -19.2 M Net income before discontinued operations 348.2 M2.97 B1.23 B-608.4 M1.02 B808.7 M 546.5 M Discontinued operations —————— — Net income 348.2 M2.97 B1.23 B-608.4 M1.02 B808.7 M 546.5 M Dilution adjustment 00———— — Preferred dividends 00———— — Diluted net income available to common stockholders 348.2 M2.97 B1.23 B-608.4 M1.02 B808.7 M 546.5 M Basic earnings per share (Basic EPS) 0.998.373.39-1.682.852.25 1.52 Diluted earnings per share (Diluted EPS) 0.978.23.35-1.682.772.18 1.46 Average basic shares outstanding 350.46 M355.24 M361.28 M361.4 M358.58 M359.68 M — Diluted shares outstanding 358.39 M362.57 M365.71 M361.4 M368.02 M370.91 M — EBITDA 653.4 M4.08 B1.76 B-427.2 M1.55 B1.23 B 957.5 M EBIT 601.3 M4.03 B1.61 B-607.8 M1.37 B1.04 B 761.8 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 52.1 M52 M147.4 M180.6 M184.1 M192.1 M 195.7 M