Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.88 B3.39 B3.52 B4.07 B4.29 B4.12 B 4.88 B Research & development —————— — Operating income 893.95 M1.36 B640.15 M1.72 B2.33 B1.75 B 1.37 B Non-Operating Income, Total -300 M-314.33 M-415.83 M-546.44 M-464.82 M-494.5 M -592.85 M Interest expense, net of interest capitalized 326.8 M328 M437 M629.8 M619.5 M633.5 M 726 M Non-Operating Income, excl. Interest Expenses -300 M-314.33 M-415.83 M-546.44 M-464.82 M-1.13 B -1.32 B Unusual income/expense —————— — Pretax income 682.25 M1.16 B310.01 M1.24 B1.94 B1.38 B 784.19 M Equity in earnings 88.3 M112.35 M85.69 M67.9 M70.5 M120.01 M 121.56 M Taxes 77.15 M169.03 M166.69 M209.02 M295.13 M251.56 M 195.95 M Non-controlling/minority interest 20.58 M22.4 M31.82 M42.59 M73.79 M55.94 M 69.73 M After tax other income/expense 13.66 M-10.81 M-993 K-18.55 M-45.79 M-74.1 M -99.56 M Net income before discontinued operations 584.52 M965.46 M111.49 M986.23 M1.57 B1.07 B 630.18 M Discontinued operations —————327.37 M -1.34 B Net income 584.52 M965.46 M111.49 M986.23 M1.57 B1.4 B -705.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 584.52 M965.46 M111.49 M986.23 M1.57 B1.4 B -705.5 M Basic earnings per share (Basic EPS) 1.953.30.413.786.185.79 -2.04 Diluted earnings per share (Diluted EPS) 1.953.290.43.776.165.78 -2.05 Average basic shares outstanding 299.22 M292.65 M275.19 M261.13 M254.29 M241.63 M — Diluted shares outstanding 300.52 M293.67 M275.58 M261.7 M254.84 M242.01 M — EBITDA 2.51 B3.05 B2.3 B3.49 B4.2 B2.98 B 3.07 B EBIT 893.95 M1.36 B640.15 M1.72 B2.33 B1.75 B 775.24 M Cost of revenue 3.65 B3.77 B3.78 B3.73 B3.76 B2.11 B 2.47 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.61 B1.69 B1.66 B1.78 B1.86 B1.23 B 1.8 B