Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 704.54 M745.6 M997.84 M1.03 B1.17 B1.05 B 1.11 B Research & development —————— — Operating income 277.26 M205.8 M1.13 B1.34 B584.36 M90.75 M 41.7 M Non-Operating Income, Total 38.42 M59.56 M23.76 M112.13 M137.63 M100.43 M -107 M Interest expense, net of interest capitalized 116.98 M104.56 M114.16 M137.44 M104.06 M146.08 M 168.35 M Non-Operating Income, excl. Interest Expenses -116.98 M-104.56 M-114.16 M-137.44 M-104.06 M-146.08 M -393.24 M Unusual income/expense 38.42 M59.56 M23.76 M112.13 M137.63 M100.43 M 117.88 M Pretax income 386.88 M515.32 M1.81 B2.01 B1.1 B614.77 M 571.22 M Equity in earnings 186.72 M354.53 M771.33 M689.59 M479.86 M569.66 M 591.59 M Taxes -36.73 M-38.25 M132.12 M107.66 M-4.87 M16.78 M -6.27 M Non-controlling/minority interest 1.17 M-383 K-861 K-314 K340 K78 K -6 000 After tax other income/expense —————— — Net income before discontinued operations 422.44 M553.95 M1.68 B1.9 B1.1 B597.92 M 577.49 M Discontinued operations —————— — Net income 422.44 M553.95 M1.68 B1.9 B1.1 B597.92 M 577.49 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 422.44 M553.95 M1.68 B1.9 B1.1 B597.92 M 577.49 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 737.17 M664.9 M1.57 B1.78 B1.04 B713.11 M 5.36 B EBIT 259.79 M203.17 M1.11 B1.34 B562.32 M61.69 M 19.53 M Cost of revenue 27.42 B37.5 B45.66 B43.21 B37.51 B34.33 B 36.25 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 477.38 M461.73 M461.97 M464.62 M481.72 M651.43 M 698.12 M