Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.04 B1.16 B1.53 B1.28 B1.25 B1.27 B 1.27 B Research & development —————— — Operating income 754.37 M685.18 M446.85 M1.01 B1.37 B1.03 B 1.03 B Non-Operating Income, Total -10.66 M11.21 M40.95 M12.82 M17 M13 M 13 M Interest expense, net of interest capitalized 81.27 M92.35 M119.85 M172.9 M186 M212 M — Non-Operating Income, excl. Interest Expenses -81.27 M-92.35 M-119.85 M-172.9 M-186 M-212 M 0 Unusual income/expense -10.66 M11.21 M40.95 M12.82 M17 M13 M 13 M Pretax income 662.44 M604.04 M367.95 M853.32 M1.22 B862 M 862 M Equity in earnings —12.76 M-2.12 M-421 K24 M— — Taxes 53.48 M137.47 M96.73 M247.61 M284 M11 M 11 M Non-controlling/minority interest —-163 K-576 K00— — After tax other income/expense —————— — Net income before discontinued operations 608.96 M466.74 M271.79 M605.71 M935 M851 M 851 M Discontinued operations —————— — Net income 608.96 M466.74 M271.79 M605.71 M935 M851 M 851 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 608.96 M466.74 M271.79 M605.71 M935 M851 M 851 M Basic earnings per share (Basic EPS) 4.43.462.044.617.286.92 6.92 Diluted earnings per share (Diluted EPS) 4.373.442.034.597.256.9 6.9 Average basic shares outstanding 137.72 M134.13 M132.16 M130.37 M127.76 M122.07 M — Diluted shares outstanding 138.7 M134.85 M132.72 M130.82 M128.29 M122.38 M — EBITDA 838.69 M830.93 M612.33 M1.18 B1.53 B1.2 B 1.2 B EBIT 754.37 M685.18 M446.85 M1.01 B1.37 B1.03 B 1.03 B Cost of revenue 3.66 B3.9 B4.3 B4.92 B5.42 B5.3 B 5.3 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 84.31 M145.75 M165.48 M164.2 M165 M163 M 163 M