Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 275.86 M319.06 M360 M396.92 M450.78 M881.81 M 941.11 M Research & development —————— — Operating income 630.82 M601.33 M1.11 B1.44 B1.39 B1.15 B 1.22 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 119.57 M104.41 M126.23 M186.8 M274.18 M403.41 M 417.84 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 626.07 M601.33 M1.11 B1.44 B1.39 B1.15 B 1.22 B Equity in earnings —————— — Taxes 153.43 M141.46 M265.95 M378.52 M334.28 M286.48 M 315.98 M Non-controlling/minority interest —————— — After tax other income/expense 12.67 M10.01 M-14.78 M-39.17 M25.32 M4.94 M 4.33 M Net income before discontinued operations 472.64 M459.87 M845.7 M1.07 B1.06 B863.02 M 900.86 M Discontinued operations —————— — Net income 472.64 M459.87 M845.7 M1.07 B1.06 B863.02 M 900.86 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 472.64 M459.87 M845.7 M1.07 B1.06 B863.02 M 900.86 M Basic earnings per share (Basic EPS) 5.965.7510.613.8814.1710.97 11.15 Diluted earnings per share (Diluted EPS) 5.865.6310.413.6914.0310.92 11.11 Average basic shares outstanding 79.24 M80 M79.8 M76.81 M74.71 M78.68 M — Diluted shares outstanding 80.7 M81.74 M81.28 M77.86 M75.43 M79.06 M — EBITDA 841.57 M752.73 M1.31 B1.69 B1.7 B1.54 B 1.62 B EBIT 731.84 M601.33 M1.11 B1.44 B1.39 B1.15 B 1.22 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 109.73 M151.4 M199.8 M247 M308.5 M393.4 M 406.8 M