Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 94.56 M88.15 M86.07 M98.97 M97 M97.92 M 108.41 M Research & development —————— — Operating income 1.38 B996.9 M556.8 M325.13 M644.97 M1.09 B 1.28 B Non-Operating Income, Total 49.04 M-28.14 M-6.98 M-455 K-16.22 M72.97 M 5.18 M Interest expense, net of interest capitalized 87.73 M79.97 M92.03 M99.29 M97.8 M132.86 M 140.09 M Non-Operating Income, excl. Interest Expenses -38.69 M-108.11 M-99.02 M-99.75 M-114.03 M-59.89 M -134.91 M Unusual income/expense —————— — Pretax income 1.38 B996.9 M556.8 M325.13 M644.97 M1.09 B 1.28 B Equity in earnings —————— — Taxes 261.92 M169.67 M88.47 M61.21 M110.44 M182.06 M 214.52 M Non-controlling/minority interest 471.72 M350.36 M203.31 M121.89 M258.12 M443.9 M 510.48 M After tax other income/expense —————— — Net income before discontinued operations 649.2 M476.88 M265.03 M142.04 M276.42 M468.36 M 550.7 M Discontinued operations —————— — Net income 649.2 M476.88 M265.03 M142.04 M276.42 M468.36 M 550.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 631.81 M463.2 M255.22 M133.88 M260.39 M437.76 M 518.23 M Basic earnings per share (Basic EPS) 5.193.952.451.422.985.14 6.02 Diluted earnings per share (Diluted EPS) 5.163.912.441.422.975.13 6.02 Average basic shares outstanding 121.69 M117.34 M104 M94.08 M87.48 M85.22 M — Diluted shares outstanding 122.33 M118.42 M104.42 M94.08 M87.82 M85.32 M — EBITDA 1.53 B1.11 B662.34 M435.16 M737.31 M1.18 B 1.37 B EBIT 1.38 B996.9 M556.8 M325.13 M644.97 M1.09 B 1.28 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 149.34 M111.59 M105.54 M110.03 M92.34 M81.72 M 98.6 M