Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 7.59 B8.49 B9.27 B10.3 B10.9 B 11.01 B Research & development ————— — Operating income 3.22 B3.33 B2.45 B1.71 B2.2 B 2.27 B Non-Operating Income, Total —-415 K——-8.51 M — Interest expense, net of interest capitalized 157.53 M211.27 M326.78 M14.6 M4.1 M — Non-Operating Income, excl. Interest Expenses —-211.27 M——-4.1 M — Unusual income/expense —-415 K-415 K-415 K-8.51 M — Pretax income 3.06 B3.12 B2.12 B1.44 B1.96 B 2.04 B Equity in earnings ————— — Taxes 663.92 M700.63 M458.25 M314.5 M452.28 M 479.85 M Non-controlling/minority interest ————— — After tax other income/expense -191.04 M-530.53 M-88.98 M-296.18 M-256.26 M -252.4 M Net income before discontinued operations 2.4 B2.42 B1.66 B1.13 B1.51 B 1.56 B Discontinued operations ————— — Net income 2.4 B2.42 B1.66 B1.13 B1.51 B 1.56 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.4 B2.42 B1.66 B1.13 B1.51 B 1.56 B Basic earnings per share (Basic EPS) 10.2410.737.575.126.87 7.11 Diluted earnings per share (Diluted EPS) 10.1710.687.555.116.85 7.07 Average basic shares outstanding 234.26 M225.15 M219.41 M219.88 M220.09 M — Diluted shares outstanding 235.81 M226.3 M219.94 M220.03 M220.81 M — EBITDA 3.86 B4.05 B3.29 B2.46 B3.19 B 3.33 B EBIT 3.22 B3.33 B2.44 B1.49 B2.15 B 2.27 B Cost of revenue 23.41 B26.02 B26.97 B28.59 B29.62 B 29.8 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 641.32 M724.88 M848.79 M971.7 M1.05 B 1.06 B