Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 413.9 M422.7 M381.5 M391.8 M408.7 M458.2 M 458.8 M Research & development 48.9 M49.2 M43.1 M36.8 M35.3 M40.9 M — Operating income 1.04 B1 B1.41 B1.13 B1.25 B1.34 B 1.37 B Non-Operating Income, Total -140.6 M-125.1 M-144.1 M-104.5 M-25.3 M-172.6 M -182.6 M Interest expense, net of interest capitalized 138.2 M127 M138.8 M115.5 M124.6 M170.9 M 177.8 M Non-Operating Income, excl. Interest Expenses -278.8 M-252.1 M-282.9 M-220 M-25.3 M-172.6 M -182.6 M Unusual income/expense —————— — Pretax income 897.5 M875.4 M1.26 B1.03 B1.23 B1.17 B 1.18 B Equity in earnings —————— — Taxes 184.8 M209.1 M220.3 M258.8 M277.9 M263 M 273.2 M Non-controlling/minority interest —100 K400 K-200 K-700 K0 — After tax other income/expense 19.4 M————11.7 M 11.5 M Net income before discontinued operations 712.7 M666.2 M1.04 B768.6 M951.4 M908.3 M 903.4 M Discontinued operations ——-87.8 M-154 M6.8 M0 — Net income 712.7 M666.2 M953.9 M614.6 M958.2 M908.3 M 910.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 712.7 M666.2 M953.9 M614.6 M958.2 M908.3 M 910.2 M Basic earnings per share (Basic EPS) 4.384.126.044.196.746.5 6.57 Diluted earnings per share (Diluted EPS) 4.314.0864.176.716.48 6.56 Average basic shares outstanding 162.61 M161.84 M157.91 M146.62 M142.15 M139.67 M — Diluted shares outstanding 165.32 M163.34 M158.93 M147.34 M142.84 M140.08 M — EBITDA 1.23 B1.21 B1.6 B1.34 B1.49 B1.6 B 1.63 B EBIT 1.04 B1 B1.41 B1.13 B1.25 B1.34 B 1.37 B Cost of revenue 993.9 M1.06 B824.6 M876.5 M901.1 M925.5 M 931.3 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 192.2 M206.9 M197.1 M206.8 M233.6 M259.2 M 261.7 M