Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 791.11 M981.28 M970.38 M999.87 M1.06 B1.11 B 1.09 B Research & development 169.81 M241.05 M333.64 M384.19 M442.18 M449.51 M 445.46 M Operating income 745.72 M851.68 M515 M916.9 M823.31 M872.53 M 936.35 M Non-Operating Income, Total 15.86 M-465.04 M8.03 M19.77 M40.81 M21.02 M 25.05 M Interest expense, net of interest capitalized 174.79 M130.49 M145.55 M159.89 M160.07 M147.55 M 154.82 M Non-Operating Income, excl. Interest Expenses -158.93 M-595.53 M-137.51 M-140.12 M40.53 M13.62 M 25.05 M Unusual income/expense ————289 K7.41 M — Pretax income 586.78 M256.15 M377.49 M776.78 M704.06 M746 M 806.58 M Equity in earnings —————— — Taxes 32.87 M-19.9 M15.36 M125.31 M152.74 M132.54 M 143.85 M Non-controlling/minority interest 59.28 M-1.17 M-2.03 M-67 K37 K15 K 22 K After tax other income/expense —————— — Net income before discontinued operations 553.91 M276.05 M362.13 M651.47 M551.31 M613.46 M 662.73 M Discontinued operations -366.07 M509 K-2.21 M00— — Net income 187.84 M276.55 M359.92 M651.47 M551.31 M613.46 M 662.73 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 118.32 M283.35 M365.88 M664.14 M563.94 M623.59 M 672.61 M Basic earnings per share (Basic EPS) 0.581.011.282.362.122.53 2.77 Diluted earnings per share (Diluted EPS) 0.490.931.242.262.022.38 2.62 Average basic shares outstanding 223.43 M275 M282.56 M275.77 M260.3 M242.68 M — Diluted shares outstanding 242.46 M304.84 M295.21 M293.28 M279.06 M262.48 M — EBITDA 839.25 M921.64 M924.86 M1.03 B910.81 M939.64 M 1.04 B EBIT 745.72 M851.68 M515 M916.9 M823.31 M872.53 M 936.35 M Cost of revenue 635.83 M839.31 M959.96 M954.01 M991.27 M948.37 M 922.12 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 93.54 M69.96 M409.85 M109.54 M87.5 M67.11 M 103.78 M