Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 50.71 M54 M67 M49.1 M52 M68.4 M 61 M Research & development —————— — Operating income 923.27 M1.64 B326 M274.4 M165.4 M826.2 M 980.1 M Non-Operating Income, Total 91.93 M6 M-100 M-221.6 M-416.7 M6.5 M 25 M Interest expense, net of interest capitalized 57.47 M72 M93 M132.5 M149.6 M157 M 171.4 M Non-Operating Income, excl. Interest Expenses 34.46 M-66 M-193 M-354.1 M-566.3 M-150.5 M -146.4 M Unusual income/expense —————— — Pretax income 923.27 M1.64 B326 M274.4 M165.4 M826.2 M 980.1 M Equity in earnings 5.72 M7 M11 M5.4 M7.4 M7.2 M 8.3 M Taxes 222.77 M393 M61 M58.9 M32.8 M201 M 232.9 M Non-controlling/minority interest 4.07 M8 M2 M-1.3 M1.5 M3.4 M 2.1 M After tax other income/expense —————— — Net income before discontinued operations 696.43 M1.24 B263 M216.8 M131.1 M621.8 M 745.1 M Discontinued operations —————— — Net income 696.43 M1.24 B263 M216.8 M131.1 M621.8 M 745.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 696.43 M1.24 B263 M216.8 M131.1 M621.8 M 745.1 M Basic earnings per share (Basic EPS) 6.1811.182.462.081.266.02 7.23 Diluted earnings per share (Diluted EPS) 6.1611.142.452.071.266 7.21 Average basic shares outstanding 112.75 M111 M107 M104.3 M103.9 M103.3 M — Diluted shares outstanding 113.02 M111.4 M107.3 M104.6 M104.3 M103.7 M — EBITDA 1.01 B1.74 B399 M334.5 M206.8 M818.6 M 994.2 M EBIT 923.27 M1.64 B326 M274.4 M165.4 M826.2 M 980.1 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 82.77 M98 M73 M60.1 M41.4 M-7.6 M 14.1 M