Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 708.6 M752.1 M925.1 M969.1 M1 B1.08 B 1.09 B Research & development 399.4 M414.9 M447.3 M473.8 M517.7 M507.5 M 513 M Operating income 985.8 M1.24 B1.14 B1.21 B1.34 B1.44 B 1.48 B Non-Operating Income, Total 65.8 M3.4 M46.9 M22.9 M10.6 M-26.4 M -24.4 M Interest expense, net of interest capitalized 249.9 M205.7 M312.2 M476.3 M463 M434.7 M 434.9 M Non-Operating Income, excl. Interest Expenses -225.7 M-184.1 M-286.1 M-474.1 M-461.3 M-438.1 M -435.9 M Unusual income/expense 41.6 M-18.2 M20.8 M20.7 M8.9 M-23 M -23.4 M Pretax income 775.8 M1.04 B876.1 M857.7 M893.7 M974.8 M 1.02 B Equity in earnings -1.5 M25.4 M25.8 M100 M24.4 M-9.3 M -7.7 M Taxes 150.6 M236.4 M227.1 M249.1 M132 M176.1 M 204.8 M Non-controlling/minority interest —600 K-1.2 M1.5 M1.2 M1.8 M 1.8 M After tax other income/expense —————— — Net income before discontinued operations 625.2 M800 M650.2 M607.1 M760.5 M796.9 M 810 M Discontinued operations —————— — Net income 625.2 M800 M650.2 M607.1 M760.5 M796.9 M 810 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 625.2 M800 M650.2 M607.1 M760.5 M796.9 M 810 M Basic earnings per share (Basic EPS) 2.443.132.562.453.093.26 3.33 Diluted earnings per share (Diluted EPS) 2.352.992.482.3933.15 3.22 Average basic shares outstanding 256.4 M255.6 M254 M248.3 M246.4 M244.3 M — Diluted shares outstanding 266.6 M267.3 M262 M254.5 M253.8 M253.1 M — EBITDA 1.71 B1.91 B1.81 B1.88 B2.02 B2.14 B 2.19 B EBIT 985.8 M1.24 B1.14 B1.21 B1.34 B1.44 B 1.48 B Cost of revenue 2.57 B2.64 B2.77 B2.85 B3.02 B3.25 B 3.33 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 725.3 M667.4 M671.6 M670.4 M680.1 M703.8 M 714 M