Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 254.97 M294.37 M301.19 M341.59 M368.53 M377.17 M — Research & development —————— — Operating income 728.64 M863.54 M1.12 B1.41 B1.61 B1.5 B — Non-Operating Income, Total -19.32 M-8.49 M31.44 M13.95 M-3.9 M5.52 M — Interest expense, net of interest capitalized 5.41 M19.85 M27.62 M40.78 M46.3 M35.55 M — Non-Operating Income, excl. Interest Expenses -24.74 M-28.34 M3.82 M-26.83 M-50.19 M-30.03 M — Unusual income/expense —————— — Pretax income 768.78 M895.52 M1.2 B1.51 B1.61 B1.59 B — Equity in earnings -2.84 M-5.09 M847 K614 K7.87 M12.5 M — Taxes 105.72 M157.78 M236.81 M273.05 M389.81 M272.44 M — Non-controlling/minority interest 2.18 M-8.39 M-21.76 M768 K9.69 M22.17 M — After tax other income/expense —————— — Net income before discontinued operations 660.88 M746.14 M987.22 M1.23 B1.21 B1.3 B — Discontinued operations —————— — Net income 660.88 M746.14 M987.22 M1.23 B1.21 B1.3 B — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 660.88 M746.14 M987.22 M1.23 B1.21 B1.3 B — Basic earnings per share (Basic EPS) 0.830.911.221.531.51.63 41.57 Diluted earnings per share (Diluted EPS) 0.830.911.211.491.471.6 40.85 Average basic shares outstanding 796.1 M819.96 M809.44 M807.74 M804.88 M797.63 M — Diluted shares outstanding 796.15 M819.96 M820.27 M838.95 M838.44 M820.8 M — EBITDA 1.01 B1.21 B1.51 B1.81 B2.03 B1.98 B — EBIT 728.64 M863.54 M1.12 B1.41 B1.61 B1.5 B — Cost of revenue 2.97 B3.74 B3.82 B3.77 B4.19 B5.27 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 282.06 M348.64 M387.19 M404.96 M414.2 M483.26 M —