Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 33.2 M39.3 M44.5 M47.5 M56.6 M — Research & development 61.1 M60.1 M64.7 M67 M72.4 M — Operating income 1.12 B1.21 B1.31 B1.35 B1.33 B 1.33 B Non-Operating Income, Total 32.6 M84.1 M134.3 M153.4 M116.8 M 121.5 M Interest expense, net of interest capitalized 53.1 M47.1 M49.9 M49.6 M50.5 M 50.5 M Non-Operating Income, excl. Interest Expenses -37 M-5.5 M16.9 M26.8 M7.6 M 9.9 M Unusual income/expense 16.5 M42.5 M67.5 M77 M58.7 M 61.1 M Pretax income 1.09 B1.2 B1.33 B1.37 B1.34 B 1.34 B Equity in earnings 1.5 M00—— — Taxes 247 M268.7 M293.4 M304.2 M293.6 M 294.6 M Non-controlling/minority interest 20.9 M22.2 M23.5 M25 M25.4 M 25.7 M After tax other income/expense ————— — Net income before discontinued operations 820.5 M911.7 M1.01 B1.04 B1.02 B 1.02 B Discontinued operations ————— — Net income 820.5 M911.7 M1.01 B1.04 B1.02 B 1.02 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 820.5 M911.7 M1.01 B1.04 B1.02 B 1.02 B Basic earnings per share (Basic EPS) 15.2217.1419.1119.8519.52 19.69 Diluted earnings per share (Diluted EPS) 14.9216.8218.7619.5119.19 19.37 Average basic shares outstanding 53.9 M53.2 M52.9 M52.6 M52.1 M — Diluted shares outstanding 55 M54.2 M53.9 M53.5 M53 M — EBITDA 4.64 B4.84 B5.08 B5.06 B5.12 B 5.24 B EBIT 4.54 B4.74 B4.98 B4.96 B5.02 B 5.13 B Cost of revenue —37.7 M57.2 M71.1 M72.9 M 73 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 104.8 M100.2 M99.3 M98 M98.5 M 116.8 M