Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 351.37 M400.65 M422.17 M449.06 M480.02 M565.48 M 618.38 M Research & development —————— — Operating income 557.53 M694.01 M589.97 M524.46 M471.86 M658.49 M 984.99 M Non-Operating Income, Total 38.1 M-4.36 M8.92 M68.43 M154.24 M161.05 M 273.82 M Interest expense, net of interest capitalized 333.02 M293.85 M299.13 M437.74 M452.84 M437.95 M 460.43 M Non-Operating Income, excl. Interest Expenses -315.14 M-293.85 M-299.13 M-437.74 M-452.84 M-437.95 M -460.43 M Unusual income/expense 20.22 M-4.36 M8.92 M68.43 M154.24 M161.05 M 273.82 M Pretax income 2.12 B2.58 B2.68 B3.18 B2.99 B1.35 B 4.51 B Equity in earnings -57.63 M62.28 M-13.5 M-29.79 M-120.14 M-31.99 M -14.08 M Taxes 38.05 M72.8 M31.55 M75.58 M54.76 M32.04 M 51.7 M Non-controlling/minority interest 6.33 M38.15 M2.64 M1.47 M-14.16 M4.58 M -6.79 M After tax other income/expense —-27.34 M45.14 M8.22 M-29.24 M76.49 M — Net income before discontinued operations 356.4 M1.71 B377.68 M948.84 M602.49 M1.31 B 799.02 M Discontinued operations —————— — Net income 356.4 M1.71 B377.68 M948.84 M602.49 M1.31 B 799.02 M Dilution adjustment -76.54 M————— — Preferred dividends 16.52 M————— — Diluted net income available to common stockholders 263.34 M1.68 B332.12 M926.21 M534.71 M1.25 B 735.29 M Basic earnings per share (Basic EPS) 1.015.951.183.041.743.73 2.14 Diluted earnings per share (Diluted EPS) 15.941.1131.613.58 2.04 Average basic shares outstanding 260.1 M282.47 M286.33 K298.6 M323.34 M339.81 M — Diluted shares outstanding 262.52 M283.22 M297.92 K309.06 M331.55 M347.81 M — EBITDA 924.5 M————— — EBIT 557.53 M694.01 M589.97 M524.46 M471.86 M658.49 M 977.24 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 366.98 M————— —