Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 194.27 M220.03 M261.85 M267.94 M258.76 M 270.84 M Research & development ————— — Operating income 633.69 M782.5 M925.41 M923.66 M1.44 B 1.43 B Non-Operating Income, Total -651.44 M-529.93 M-399.56 M-375.16 M-663.1 M -142.33 M Interest expense, net of interest capitalized 20.66 M20.09 M20.43 M21.17 M22.07 M 22.18 M Non-Operating Income, excl. Interest Expenses -894.26 M-624.3 M-430.47 M-459.38 M-935.58 M -353.61 M Unusual income/expense 222.16 M74.28 M10.47 M63.05 M250.41 M 189.09 M Pretax income -17.75 M252.56 M525.84 M548.5 M772.67 M 965.63 M Equity in earnings ————— — Taxes -41.8 M14.94 M66.04 M51.09 M23.99 M 102.81 M Non-controlling/minority interest -57 K-57 K-1.63 M-4.4 M-859 K — After tax other income/expense 2.98 M9.88 M9.74 M43.78 M15.83 M 18.34 M Net income before discontinued operations 24.1 M237.62 M461.43 M501.81 M749.54 M 856.97 M Discontinued operations ————— — Net income 24.1 M237.62 M461.43 M501.81 M749.54 M 856.97 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 24.1 M237.62 M461.43 M501.81 M749.54 M 856.97 M Basic earnings per share (Basic EPS) 0.222.174.274.646.96 7.97 Diluted earnings per share (Diluted EPS) 0.212.144.224.616.94 7.94 Average basic shares outstanding 111.53 M109.33 M107.96 M108.2 M107.64 M 430.53 M Diluted shares outstanding 113.47 M111.18 M109.39 M108.91 M108.08 M 432.02 M EBITDA 1.67 B1.79 B1.94 B1.94 B1.85 B 2 B EBIT 928.28 M1.08 B1.22 B1.21 B1.57 B 1.67 B Cost of revenue 476.53 M545.48 M668.65 M612.62 M581.73 M 667.68 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 742.94 M716.77 M724.57 M731.88 M283.44 M 334.29 M