Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 6.05 B6.57 B14.05 B3.86 B7.29 B5.33 B 6.62 B Non-Operating Income, Total 242.9 M-258.8 M3.42 B-1.71 B-432.7 M-1.4 B -749.8 M Interest expense, net of interest capitalized 1 M1 M1.2 M1.9 M2.6 M2.2 M — Non-Operating Income, excl. Interest Expenses 241.9 M-259.8 M3.42 B-1.71 B-435.3 M-1.4 B -749.8 M Unusual income/expense —————— — Pretax income 1.69 B2.08 B6.06 B738.8 M1.89 B1.42 B 6.88 B Equity in earnings 10.6 M166.3 M102.9 M110.2 M-10.9 M127.7 M — Taxes 265 M326.2 M1.21 B68.7 M291.7 M160.5 M 263.4 M Non-controlling/minority interest 32.7 M46.8 M40.6 M46.9 M26.9 M70.4 M 43.9 M After tax other income/expense —————— — Net income before discontinued operations 1.4 B1.71 B4.81 B623.2 M1.57 B1.19 B 1.56 B Discontinued operations —————— — Net income 1.4 B1.71 B4.81 B623.2 M1.57 B1.19 B 1.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.4 B1.71 B4.81 B623.2 M1.57 B1.19 B 1.56 B Basic earnings per share (Basic EPS) 5.086.3619.162.586.775.32 7.07 Diluted earnings per share (Diluted EPS) 5.056.2718.852.556.685.25 6.97 Average basic shares outstanding 274.7 M269 M251.1 M241.3 M232 M222.8 M — Diluted shares outstanding 276.6 M272.9 M255.3 M244.6 M235.3 M225.7 M — EBITDA 6.53 B7.24 B14.54 B7.15 B8.05 B5.83 B — EBIT 6.05 B6.57 B14.05 B3.86 B7.29 B5.33 B 6.62 B Cost of revenue 8.81 B7.47 B6.85 B8.27 B8.56 B9.06 B 8.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 482.1 M391.2 M489.1 M491.3 M488.4 M500.2 M —