Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 857.93 M1.09 B1.2 B1.34 B1.45 B1.61 B 1.65 B Research & development —————— — Operating income 3.97 M408.57 M226.62 M369.8 M473.76 M605.63 M 617.09 M Non-Operating Income, Total 2.95 M-2.83 M-4.03 M19.47 M32.48 M-3.82 M — Interest expense, net of interest capitalized 3.4 M1.1 M1.31 M7.66 M6.07 M4.92 M — Non-Operating Income, excl. Interest Expenses -286 K1.24 M726 K15.97 M31 M36.79 M — Unusual income/expense -173 K-5.17 M-6.07 M-4.16 M-4.59 M-45.53 M — Pretax income 3.51 M404.63 M221.28 M381.61 M500.17 M596.9 M 604.89 M Equity in earnings —————— — Taxes 2.28 M94.02 M61.58 M93.93 M97.71 M131.98 M 132.61 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.24 M310.62 M159.7 M287.67 M402.46 M464.92 M 472.28 M Discontinued operations —————— — Net income 1.24 M310.62 M159.7 M287.67 M402.46 M464.92 M 472.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.24 M310.62 M159.7 M287.67 M402.46 M464.92 M 472.28 M Basic earnings per share (Basic EPS) 0.013.171.713.14.345.15 5.29 Diluted earnings per share (Diluted EPS) 0.013.131.73.054.265.06 5.2 Average basic shares outstanding 97.82 M98.02 M93.2 M92.7 M92.68 M90.19 M — Diluted shares outstanding 98.52 M99.27 M94.14 M94.33 M94.45 M91.81 M — EBITDA 868.28 M1.5 B1.43 B1.73 B1.94 B2.22 B — EBIT 756.34 M1.39 B1.32 B1.62 B1.81 B2.09 B 2.14 B Cost of revenue 2.57 B3.05 B3.36 B3.43 B3.62 B3.95 B 4.04 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 110.38 M113.9 M102.34 M111.16 M123.2 M132.78 M —