Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.89 B2 B2.24 B2.44 B2.37 B2.46 B 2.48 B Research & development 37.58 M40.11 M46.94 M50.03 M55.8 M61.66 M — Operating income 1.78 B2.04 B2.26 B2.56 B2.9 B1.44 B 1.71 B Non-Operating Income, Total -124.29 M-24.7 M-164.25 M-275.35 M259.88 M29.31 M 48.94 M Interest expense, net of interest capitalized 153.47 M129.85 M140.09 M161.51 M174.32 M224.81 M 228.95 M Non-Operating Income, excl. Interest Expenses -139.43 M-35.46 M-98.18 M-199.64 M344.21 M-158.38 M -145.66 M Unusual income/expense -138.33 M-119.08 M-206.16 M-237.22 M-258.64 M-37.11 M -34.35 M Pretax income 1.49 B1.8 B1.92 B2.17 B2.47 B1.21 B 1.48 B Equity in earnings —————— — Taxes 219.58 M314.4 M272.25 M310.08 M252.7 M330.95 M 389.09 M Non-controlling/minority interest -3.29 M5.31 M00—— — After tax other income/expense —————— — Net income before discontinued operations 1.28 B1.48 B1.64 B1.86 B2.22 B883.26 M 1.09 B Discontinued operations —————— — Net income 1.28 B1.48 B1.64 B1.86 B2.22 B883.26 M 1.09 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 640.73 M685.99 M775.03 M889.07 M1.08 B681.22 M 792.41 M Basic earnings per share (Basic EPS) 6.37.348.229.3111.224.46 5.51 Diluted earnings per share (Diluted EPS) 6.117.117.969.0610.924.34 5.37 Average basic shares outstanding 147.83 M146.12 M146.71 M149.5 M148.35 M148.28 M — Diluted shares outstanding 209.41 M207.76 M206.57 M205.55 M203.49 M203.38 M — EBITDA 1.97 B2.25 B2.5 B2.62 B2.87 B1.72 B 1.95 B EBIT 1.68 B1.93 B2.12 B2.2 B2.42 B1.22 B 1.43 B Cost of revenue 4.45 B4.92 B5.92 B6.17 B5.9 B7.77 B 7.79 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 294.91 M315 M378.96 M419.81 M455.25 M503.7 M 517.14 M