Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 416 M488.1 M524.8 M597.7 M675.1 M725.59 M 135.79 M Research & development —————— — Operating income 1.63 B1.8 B1.58 B1.95 B1.93 B2.42 B 2.69 B Non-Operating Income, Total -18.2 M3.65 M-50.66 M54.93 M32.77 M51.27 M 87.83 M Interest expense, net of interest capitalized 39 K19 K24 K255 K227 K— — Non-Operating Income, excl. Interest Expenses -11.24 M-319 K-37.92 M-60.45 M-26.63 M-11.9 M 0 Unusual income/expense -7 M3.95 M-12.76 M115.13 M59.16 M63.17 M 87.83 M Pretax income 1.63 B1.8 B1.57 B2.07 B1.99 B2.48 B 2.78 B Equity in earnings —————— — Taxes 216.56 M423.94 M380.34 M437.49 M480.41 M577.1 M 648.55 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.41 B1.38 B1.19 B1.63 B1.51 B1.91 B 2.13 B Discontinued operations —————— — Net income 1.41 B1.38 B1.19 B1.63 B1.51 B1.91 B 2.13 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.41 B1.38 B1.19 B1.63 B1.51 B1.91 B 2.13 B Basic earnings per share (Basic EPS) 0.670.650.560.780.750.97 1.09 Diluted earnings per share (Diluted EPS) 0.660.640.560.770.740.97 1.08 Average basic shares outstanding 2.12 B2.12 B2.11 B2.09 B2.01 B1.95 B — Diluted shares outstanding 2.14 B2.14 B2.13 B2.12 B2.03 B1.97 B — EBITDA 1.69 B1.85 B1.65 B2.02 B2.01 B2.53 B 2.81 B EBIT 1.63 B1.8 B1.58 B1.95 B1.93 B2.42 B 2.69 B Cost of revenue 1.87 B2.43 B3.14 B3.35 B3.44 B3.66 B 4.1 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 60.97 M50.16 M61.24 M68.9 M80.43 M114.44 M 120.22 M