Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 949.22 M1.02 B1.14 B1.24 B1.34 B1.39 B 1.39 B Research & development —————— — Operating income 934.78 M854.17 M1.05 B921.78 M1.01 B1.16 B 1.16 B Non-Operating Income, Total 181.69 M394.88 M317.21 M157.91 M97.16 M246.07 M 246.07 M Interest expense, net of interest capitalized 14.32 M12.67 M14.08 M44.84 M721.56 M829.34 M 829.34 M Non-Operating Income, excl. Interest Expenses 23.82 M189.4 M233.35 M4.42 M-667.82 M-706.56 M -706.56 M Unusual income/expense 143.54 M192.8 M69.78 M108.64 M43.42 M123.3 M 123.3 M Pretax income 320.37 M550.24 M631.64 M227.21 M244.54 M211.19 M 211.19 M Equity in earnings —————— — Taxes 29.61 M176.29 M69.49 M39.94 M60.87 M58.93 M 58.93 M Non-controlling/minority interest 403 K2.51 M5.17 M3.03 M3.51 M7.66 M 7.66 M After tax other income/expense —————— — Net income before discontinued operations 342.69 M450.22 M556.98 M184.23 M180.16 M144.59 M 144.59 M Discontinued operations 00———— — Net income 342.69 M450.22 M556.98 M184.23 M180.16 M144.59 M 144.59 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 342.69 M450.22 M556.98 M184.23 M180.16 M144.59 M 144.59 M Basic earnings per share (Basic EPS) 1.191.561.920.630.610.49 0.49 Diluted earnings per share (Diluted EPS) 1.191.551.90.630.610.49 0.49 Average basic shares outstanding 288.18 M289.46 M290.81 M291.94 M293.37 M295.4 M 1.18 B Diluted shares outstanding 288.64 M290.98 M292.44 M293.96 M296.23 M297.82 M 1.19 B EBITDA 2.96 B2.92 B2.79 B2.98 B2.96 B3.39 B 3.39 B EBIT 2.31 B2.24 B2.07 B2.2 B2.06 B2.37 B 2.37 B Cost of revenue 1.76 B1.89 B2.19 B2.36 B2.7 B3.08 B 3.08 B Other cost of goods sold 1.76 B1.89 B2.19 B2.36 B2.7 B3.08 B 3.08 B Depreciation & amortization (cash flow) 652.07 M680.42 M727.6 M776.16 M900.9 M1.02 B 1.02 B