Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 391.54 M436.61 M542.53 M492.11 M551.16 M 578.67 M Research & development ————— — Operating income 884.47 M1.03 B949.73 M468.22 M273.44 M 471.81 M Non-Operating Income, Total -68.83 M-140.45 M-234.78 M-232.7 M-225.17 M -223.16 M Interest expense, net of interest capitalized 62.08 M125.57 M259.22 M253.86 M222.28 M 218.43 M Non-Operating Income, excl. Interest Expenses -126.35 M-262.41 M-510.31 M-255.01 M-447.92 M -435.71 M Unusual income/expense -4.55 M-3.61 M16.31 M22.31 M468 K -5.88 M Pretax income 821.4 M893.72 M719.96 M247.51 M61.03 M 261.68 M Equity in earnings 5.75 M5.1 M5.01 M11.99 M12.76 M 13.03 M Taxes 164.11 M146.63 M59.57 M-38.34 M-9.36 M 30.42 M Non-controlling/minority interest 6.38 M9.4 M12.66 M6.96 M7.58 M 7.98 M After tax other income/expense ————— — Net income before discontinued operations 650.91 M737.69 M647.73 M278.88 M62.8 M 223.28 M Discontinued operations ————— — Net income 650.91 M737.69 M647.73 M278.88 M62.8 M 223.28 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 650.91 M737.69 M647.73 M278.88 M62.8 M 223.28 M Basic earnings per share (Basic EPS) 4.014.584.051.750.4 1.41 Diluted earnings per share (Diluted EPS) 3.94.493.991.730.39 1.38 Average basic shares outstanding 162.45 M161 M159.86 M159.51 M158.48 M — Diluted shares outstanding 167.1 M164.12 M162.39 M161.42 M160.16 M — EBITDA 853.28 M1.06 B1.09 B828.55 M836.21 M 570.37 M EBIT 532.84 M656.72 M583.35 M319.13 M322.21 M 382.69 M Cost of revenue 3.5 B5 B5.14 B4.44 B4.66 B 4.74 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 320.44 M399.68 M508.22 M509.42 M514 M 187.67 M