Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 2.65 B2.89 B3.07 B3.25 B3.17 B 3.41 B Research & development ————— — Operating income 686.21 M646.5 M353.3 M264.1 M677.6 M 753.8 M Non-Operating Income, Total 9.31 M43.1 M-90 M9.4 M-37.3 M 71.8 M Interest expense, net of interest capitalized 72.9 M25.7 M45.9 M41.8 M48.6 M 52.3 M Non-Operating Income, excl. Interest Expenses -67.04 M-11.4 M-93.7 M-29.1 M-90.9 M -48.2 M Unusual income/expense 3.45 M28.8 M-42.2 M-3.3 M5 M 67.7 M Pretax income 580.24 M649.6 M265.2 M219 M634 M 769.2 M Equity in earnings ————— — Taxes 26.7 M80.5 M15.6 M8.4 M132 M 168.5 M Non-controlling/minority interest 0———— — After tax other income/expense ————— — Net income before discontinued operations 553.54 M569.1 M249.6 M210.6 M502 M 600.7 M Discontinued operations ————76.1 M -11 M Net income 553.54 M569.1 M249.6 M210.6 M578.1 M 589.7 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 553.54 M569.1 M249.6 M210.6 M578.1 M 589.7 M Basic earnings per share (Basic EPS) 1.381.430.630.531.46 1.52 Diluted earnings per share (Diluted EPS) 1.351.410.620.521.45 1.49 Average basic shares outstanding 401.63 M397.34 M397.21 M398.23 M395.52 M — Diluted shares outstanding 409.78 M403.84 M401.72 M402.37 M399.75 M — EBITDA 3.08 B788.2 M480.7 M643.9 M1.05 B 1.02 B EBIT 2.94 B629.3 M315.4 M450.7 M843 M 801 M Cost of revenue 2.42 B2.62 B2.66 B2.54 B2.4 B 2.48 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 143.17 M158.9 M165.3 M193.2 M206.3 M 222.5 M