Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 180.08 M195.62 M215.36 M274.56 M306.36 M281.51 M 270.39 M Research & development —————— — Operating income 713.12 M1.05 B1.33 B993.2 M831.23 M865.07 M 893.44 M Non-Operating Income, Total 486 K493 K1.07 M7.62 M7.31 M4.25 M — Interest expense, net of interest capitalized 47.58 M46.25 M51.25 M65.93 M79.02 M75.21 M 74.51 M Non-Operating Income, excl. Interest Expenses -47.09 M-45.76 M-50.18 M-58.31 M-71.71 M-70.96 M — Unusual income/expense —————— — Pretax income 666.02 M999.77 M1.28 B934.89 M759.52 M794.11 M 823.18 M Equity in earnings —————— — Taxes 159.99 M238.97 M312.02 M206.6 M188.63 M195.83 M 201.08 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 506.04 M760.81 M969.35 M728.29 M570.89 M598.28 M 622.1 M Discontinued operations —————— — Net income 506.04 M760.81 M969.35 M728.29 M570.89 M598.28 M 622.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 506.04 M760.81 M969.35 M728.29 M570.89 M598.28 M 622.1 M Basic earnings per share (Basic EPS) 4.797.229.317.045.66.16 6.48 Diluted earnings per share (Diluted EPS) 4.747.149.216.975.566.12 6.44 Average basic shares outstanding 105.7 M105.36 M104.14 M103.44 M101.95 M97.09 M — Diluted shares outstanding 106.77 M106.59 M105.28 M104.45 M102.75 M97.69 M — EBITDA 1.24 B1.6 B1.98 B1.73 B1.59 B1.58 B 1.61 B EBIT 713.12 M1.05 B1.33 B993.2 M831.23 M865.07 M 893.44 M Cost of revenue 579.81 M790.02 M1.35 B1.18 B1.08 B1.08 B 1.1 B Other cost of goods sold 579.81 M790.02 M1.35 B1.18 B1.08 B1.08 B 1.1 B Depreciation & amortization (cash flow) 527.38 M557.09 M644.52 M737.95 M761.14 M714.78 M 714.72 M