Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 537.4 M598.4 M631.1 M641.5 M649.8 M604.8 M 615.2 M Research & development 642.9 M655 M600.2 M577.3 M612.7 M583.6 M 560.8 M Operating income 348.7 M1.29 B2.36 B2.54 B1.77 B84.2 M 669.7 M Non-Operating Income, Total -172.1 M-129.8 M2.2 M-2.9 M69.7 M47.1 M 46.7 M Interest expense, net of interest capitalized 168.4 M130.4 M94.9 M74.8 M62.3 M70.9 M 61.4 M Non-Operating Income, excl. Interest Expenses -331.9 M-278.2 M-114.4 M-70.5 M49.1 M24.2 M 17 M Unusual income/expense -8.6 M18 M21.7 M-7.2 M20.6 M22.9 M 29.7 M Pretax income 176.6 M1.16 B2.36 B2.54 B1.84 B131.3 M 586.5 M Equity in earnings —————— — Taxes -59.8 M146.6 M458.4 M350.2 M262.8 M7.7 M 84.7 M Non-controlling/minority interest 2.2 M1.6 M1.6 M1.9 M1.8 M2.6 M 1.5 M After tax other income/expense -10.5 M-4.3 M-100 K4.7 M-10 M1.6 M 6.2 M Net income before discontinued operations 234.2 M1.01 B1.9 B2.18 B1.57 B121 M 630.2 M Discontinued operations —————— — Net income 234.2 M1.01 B1.9 B2.18 B1.57 B121 M 630.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 234.2 M1.01 B1.9 B2.19 B1.57 B121 M 630.2 M Basic earnings per share (Basic EPS) 0.572.374.395.073.680.29 1.53 Diluted earnings per share (Diluted EPS) 0.562.274.254.893.630.29 1.51 Average basic shares outstanding 410.7 M425.7 M433.2 M430.7 M427.4 M411 M — Diluted shares outstanding 418.8 M443.8 M448.2 M446.8 M432.7 M411.8 M — EBITDA 973.8 M1.88 B2.91 B3.15 B2.41 B770.2 M 1.46 B EBIT 348.7 M1.29 B2.36 B2.54 B1.77 B84.2 M 669.7 M Cost of revenue 3.54 B4.03 B4.25 B4.37 B3.87 B4.01 B 3.86 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 625.1 M596.7 M551.8 M609.5 M642.9 M686 M 789.4 M