Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 57.2 M68.9 M85.1 M74.4 M82 M89 M — Research & development —————— — Operating income 969.76 M1.64 B1.51 B1.12 B1.41 B1.75 B 1.99 B Non-Operating Income, Total -131.11 M313.15 M-170.05 M-37.8 M241 M428 M 755 M Interest expense, net of interest capitalized 82.7 M8.31 M8.68 M7 M3 M4 M — Non-Operating Income, excl. Interest Expenses -231.21 M101.22 M-166.86 M-105.8 M199 M405 M 726 M Unusual income/expense 17.39 M203.61 M-11.86 M61 M39 M19 M 29 M Pretax income 969.97 M2.41 B1.66 B1.28 B1.22 B1.59 B 1.8 B Equity in earnings 126.16 M618.7 M229 M248 M-19 M40 M 15 M Taxes 214.1 M567.51 M234.23 M250 M182 M317 M 377 M Non-controlling/minority interest 3.88 M5.34 M16.59 M41 M68 M120 M 116 M After tax other income/expense ————-8 M-227 M -235 M Net income before discontinued operations 751.99 M1.84 B1.41 B986 M968 M1.16 B 1.31 B Discontinued operations —————— — Net income 751.99 M1.84 B1.41 B986 M968 M1.16 B 1.31 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 751.99 M1.84 B1.41 B986 M968 M1.16 B 1.31 B Basic earnings per share (Basic EPS) 2.245.484.363.23.163.88 4.42 Diluted earnings per share (Diluted EPS) 2.225.414.293.153.143.85 4.38 Average basic shares outstanding 335.2 M335.23 M322.81 M308.43 M305.86 M298.16 M — Diluted shares outstanding 338.39 M339.72 M327.7 M312.55 M308.03 M300.75 M — EBITDA 4.48 B5.93 B5.91 B5.93 B6.78 B6.83 B 7.24 B EBIT 3.99 B5.43 B5.36 B5.43 B6.24 B6.63 B 7.02 B Cost of revenue 19.05 B21.58 B24.24 B25.68 B28.81 B32.98 B 34.39 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 482.64 M493.44 M549.99 M507.8 M542 M199 M 202 M