Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.67 B1.71 B1.93 B1.85 B1.95 B1.85 B 1.8 B Research & development —————— — Operating income 2.79 B2.33 B2.84 B3.17 B354.9 M2.72 B 2.85 B Non-Operating Income, Total 172.2 M-1.54 B-2.07 B-541.4 M209.7 M6.2 M 101.2 M Interest expense, net of interest capitalized 31.5 M500 K1.1 M1.4 M-418.4 M361.6 M 348.7 M Non-Operating Income, excl. Interest Expenses 140.7 M-1.54 B-2.07 B-542.8 M628.1 M-355.4 M -247.5 M Unusual income/expense —————— — Pretax income 2.54 B310.4 M383.6 M2.22 B-82.8 M2.38 B 2.53 B Equity in earnings -673.4 M-61.6 M-971.8 M-321.2 M5.4 M2.5 M — Taxes 511.1 M309.4 M422.1 M456.6 M-51.7 M621 M 621.5 M Non-controlling/minority interest 33.8 M41.4 M32.5 M37.8 M50.3 M70.1 M 80.5 M After tax other income/expense -83.3 M-81.9 M-89.3 M-91.3 M-112.4 M-127.4 M -129.9 M Net income before discontinued operations 2 B-40.4 M-71 M1.73 B-81.4 M1.69 B 1.82 B Discontinued operations —————— — Net income 2 B-40.4 M-71 M1.73 B-81.4 M1.69 B 1.82 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.22 B40.4 M71 M1.73 B-81.4 M1.69 B 1.82 B Basic earnings per share (Basic EPS) 10.44-0.222.139.420.459.62 10.49 Diluted earnings per share (Diluted EPS) 10.23-0.222.139.390.99.61 10.48 Average basic shares outstanding 170.24 M167.43 M192.54 M183.31 M181.48 M175.41 M — Diluted shares outstanding 195.31 M167.43 M192.54 M183.96 M181.48 M175.57 M — EBITDA 3.9 B4.29 B3.21 B4.41 B1.5 B4.21 B 3.37 B EBIT 3.58 B3.89 B2.71 B3.92 B988.3 M3.79 B 2.96 B Cost of revenue 4.15 B4.11 B4.68 B4.94 B4.89 B4.43 B 4.29 B Other cost of goods sold 740.8 M796.1 M747.7 M768.6 M748.2 M616.5 M 611.7 M Depreciation & amortization (cash flow) 299.1 M342.4 M387 M429.2 M447 M420 M 412.4 M