Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 219.6 M209.3 M241 M231 M244 M251 M 251 M Research & development —————— — Operating income 5.04 B6.1 B6.91 B6.93 B7.34 B7.27 B 7.27 B Non-Operating Income, Total 1.27 B1.28 B1.21 B1.23 B1.3 B1.37 B 1.37 B Interest expense, net of interest capitalized 1.29 B1.28 B1.24 B1.27 B1.35 B1.4 B 1.4 B Non-Operating Income, excl. Interest Expenses -16.3 M-4.7 M-57 M-55 M-51 M-38 M -38 M Unusual income/expense 2.6 M100 K23 M14 M2 M4 M 4 M Pretax income 3.76 B4.83 B5.7 B5.7 B6.04 B5.9 B 5.9 B Equity in earnings 426.1 M583.4 M464 M462 M408 M361 M 361 M Taxes 124.3 M70 M82 M44 M65 M23 M 23 M Non-controlling/minority interest 111 M121.2 M128 M128 M73 M66 M 66 M After tax other income/expense —————— — Net income before discontinued operations 3.77 B4.63 B5.49 B5.53 B5.9 B5.81 B 5.81 B Discontinued operations —————— — Net income 3.77 B4.63 B5.49 B5.53 B5.9 B5.81 B 5.81 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.74 B4.6 B5.44 B5.48 B5.84 B5.76 B 5.76 B Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) 1.712.12.52.522.692.66 2.65 Average basic shares outstanding —————— — Diluted shares outstanding 2.2 B2.2 B2.2 B2.19 B2.19 B2.19 B 8.76 B EBITDA -10.28 B-22.5 B-37.44 B-28.48 B-33.47 B-29.34 B -29.18 B EBIT -12.11 B-24.36 B-39.39 B-30.55 B-35.65 B-31.65 B -31.65 B Cost of revenue 16.72 B29.89 B45.84 B37.02 B42.58 B38.57 B 38.57 B Other cost of goods sold 60.2 M20.1 M19 M31 M9 M19 M 19 M Depreciation & amortization (cash flow) 1.83 B1.86 B1.96 B2.06 B2.18 B2.31 B 2.46 B