Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 387 M482.9 M376.2 M432.6 M490.1 M606.6 M 606.6 M Research & development —————— — Operating income 740.5 M158.8 M542.4 M1.4 B1.36 B2.52 B 2.5 B Non-Operating Income, Total 715.6 M549.7 M90.9 M434.2 M296.6 M1.21 B 358.9 M Interest expense, net of interest capitalized 29.5 M43.8 M40.3 M62.7 M60.8 M78.4 M 78.4 M Non-Operating Income, excl. Interest Expenses 686.1 M505.9 M50.6 M371.5 M235.8 M1.13 B 280.5 M Unusual income/expense —————— — Pretax income 645.2 M302 M149.4 M565.4 M316.7 M1.33 B 1.33 B Equity in earnings 00—-67 M-71.4 M-81.8 M -81.8 M Taxes 20.5 M38.6 M41.4 M15.5 M32.6 M126.9 M 126.9 M Non-controlling/minority interest 45.3 M46.5 M80.4 M71.7 M53.7 M95.4 M 95.4 M After tax other income/expense —————— — Net income before discontinued operations 615.8 M256.7 M615.6 M-393.3 M-672.1 M1.11 B 1.11 B Discontinued operations 2.3 M18.7 M16.4 M902.5 M902.5 M— — Net income 618.1 M275.4 M632 M509.2 M230.4 M1.11 B 1.11 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 708.7 M275.4 M792.8 M502 M227.4 M1.09 B 1.09 B Basic earnings per share (Basic EPS) 226.97-89.46276.96198.689.79430.14 430.14 Diluted earnings per share (Diluted EPS) 226.97-89.46276.96198.689.79430.14 430.25 Average basic shares outstanding 3.08 M3.04 M2.83 M2.53 M2.53 M2.53 M 10.16 M Diluted shares outstanding 3.08 M3.04 M2.83 M2.53 M2.53 M2.53 M 10.16 M EBITDA 783.9 M222.4 M546.7 M1.69 B1.72 B2.97 B 2.97 B EBIT 740.5 M158.8 M542.4 M1.4 B1.36 B2.52 B 2.5 B Cost of revenue 18.3 M255.6 M349.2 M330.5 M371.1 M572 M 572 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 43.4 M63.6 M4.3 M297.3 M363.5 M448.6 M 466.7 M