Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.15 B2.64 B2.41 B2.18 B2.57 B2.79 B 2.88 B Research & development —————— — Operating income 1.05 B1.88 B1.77 B1.1 B407.6 M604.1 M 843.8 M Non-Operating Income, Total -31 M569.2 M-44.5 M313.4 M415.6 M182.7 M 484.6 M Interest expense, net of interest capitalized 33.4 M85.4 M98.2 M123.7 M97.2 M94.9 M 91.3 M Non-Operating Income, excl. Interest Expenses -26 M219.1 M-233.8 M-150.3 M-77.1 M-125 M 148.8 M Unusual income/expense -38.4 M264.7 M91.1 M340 M395.5 M212.8 M 244.5 M Pretax income 1.02 B2.44 B1.73 B1.42 B823.2 M786.8 M 1.33 B Equity in earnings -98.1 M154.3 M36.2 M123.1 M137.5 M78 M 98.3 M Taxes 230.8 M349.6 M396.2 M312.3 M215.3 M237.9 M 329.8 M Non-controlling/minority interest -11.8 M263.4 M41.3 M220.6 M143.1 M24 M 265 M After tax other income/expense 26.1 M-16 M-25.1 M-122.7 M-172.2 M-174.4 M -74.5 M Net income before discontinued operations 798.9 M1.83 B1.29 B882.8 M464.8 M524.9 M 733.6 M Discontinued operations —————— — Net income 798.9 M1.83 B1.29 B882.8 M464.8 M524.9 M 733.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 783.6 M1.75 B1.24 B845.1 M432.2 M471.7 M 677.6 M Basic earnings per share (Basic EPS) 1.593.582.531.720.850.91 1.31 Diluted earnings per share (Diluted EPS) 1.593.572.531.720.850.91 1.31 Average basic shares outstanding 491.9 M489.9 M488.7 M490 M509.5 M516.7 M — Diluted shares outstanding 492.4 M490.6 M489.3 M490.8 M510.3 M517.4 M — EBITDA 1.12 B1.95 B1.87 B1.21 B524.1 M729.4 M 966.6 M EBIT 1.05 B1.88 B1.77 B1.1 B407.6 M604.1 M 843.8 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 74.5 M78.6 M95.8 M104.3 M116.5 M125.3 M 122.8 M