Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.18 B3.32 B2.76 B2.84 B2.93 B3.26 B 3.35 B Research & development 372 M497.2 M406 M458.7 M437.4 M458.5 M 451.3 M Operating income -87.8 M780.1 M696.3 M1.28 B1.29 B1.1 B 1.18 B Non-Operating Income, Total 2.6 M8.1 M-239.3 M-28.4 M-57.2 M26 M -1.1 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -22.8 M-3.7 M-111.3 M-19.1 M-26.1 M500 K -20.7 M Unusual income/expense 25.4 M11.8 M-128 M-9.3 M-31.1 M25.5 M 19.6 M Pretax income -274.4 M418.4 M403.5 M1.07 B1.04 B830.8 M 903.1 M Equity in earnings —————— — Taxes -137 M16.3 M112.3 M42.2 M131.4 M125.7 M 142.2 M Non-controlling/minority interest 1.5 M500 K———— — After tax other income/expense —————— — Net income before discontinued operations -138.9 M401.6 M290.2 M1.08 B962.6 M705.1 M 761.2 M Discontinued operations ——-58.8 M-58.8 M-58.8 M— — Net income -138.9 M401.6 M231.4 M1.02 B903.8 M705.1 M 761.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -138.9 M401.6 M231.4 M1.02 B903.8 M705.1 M 761.2 M Basic earnings per share (Basic EPS) -0.671.931.14.914.453.56 3.86 Diluted earnings per share (Diluted EPS) -0.671.911.14.884.433.55 3.86 Average basic shares outstanding 207 M208.6 M209.6 M208.7 M203.1 M198 M — Diluted shares outstanding 207 M210.4 M210.3 M209.7 M203.9 M198.7 M — EBITDA 1.16 B2.06 B1.79 B2.43 B2.5 B1.9 B 1.99 B EBIT -299.8 M571.7 M531.5 M1.08 B1.07 B805.3 M 883.6 M Cost of revenue 2.13 B2.34 B2.02 B2.08 B2.19 B2.49 B 2.52 B Other cost of goods sold 250 M181.7 M137.3 M155.2 M149.9 M311.2 M — Depreciation & amortization (cash flow) 1.03 B1.07 B926.4 M951.7 M996.3 M1.09 B 1.11 B