Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.29 B1.55 B1.61 B1.67 B1.73 B1.81 B 1.81 B Research & development —————— — Operating income 1.36 B1.36 B1 B1.18 B1.68 B1.99 B 1.99 B Non-Operating Income, Total 1.92 M15.89 M11.9 M28.36 M2.63 M227.51 M 134.22 M Interest expense, net of interest capitalized 106.28 M83.67 M126.89 M206.67 M186.11 M156.07 M 156.07 M Non-Operating Income, excl. Interest Expenses -104.38 M-81.67 M-125.39 M-206.6 M-185.71 M-62.75 M -156.04 M Unusual income/expense 14 K13.89 M10.41 M28.28 M2.23 M134.19 M 134.19 M Pretax income 1.25 B1.29 B866.26 M940.43 M1.5 B1.97 B 1.97 B Equity in earnings —————— — Taxes 299.29 M305.68 M209.28 M221.12 M334.83 M460.96 M 460.96 M Non-controlling/minority interest 8.84 M3.96 M18.63 M1.51 M21.01 M22.39 M 22.39 M After tax other income/expense —————— — Net income before discontinued operations 943.95 M991.59 M675.61 M717.79 M1.14 B1.49 B 1.49 B Discontinued operations —————— — Net income 943.95 M991.59 M675.61 M717.79 M1.14 B1.49 B 1.49 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 943.95 M991.59 M675.61 M717.49 M1.14 B1.49 B 1.49 B Basic earnings per share (Basic EPS) 11.0611.999.2310.3517.1623.42 23.42 Diluted earnings per share (Diluted EPS) 10.9911.829.1410.2316.8223.1 23.1 Average basic shares outstanding 85.06 M82.52 M73.12 M69.32 M66.55 M63.58 M 255.88 M Diluted shares outstanding 85.59 M83.69 M73.83 M70.13 M67.9 M64.46 M 259.15 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 480.79 M505.23 M549.11 M540.6 M565.52 M602.29 M —