Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 593.3 M606.7 M1.12 B889.8 M927.8 M988.3 M 1.01 B Research & development 102.6 M105.2 M110 M122.4 M139.7 M145.6 M 144.4 M Operating income 1.03 B1.08 B597.8 M1.06 B807.1 M1.08 B 1.07 B Non-Operating Income, Total -1.6 M-2.3 M2.8 M12.2 M8.8 M-56.9 M -55.3 M Interest expense, net of interest capitalized 61 M54.5 M89.6 M110.9 M95 M95.2 M 95.9 M Non-Operating Income, excl. Interest Expenses -60.5 M-54.5 M-85.8 M-110.9 M-95 M-95.2 M -95.9 M Unusual income/expense -2.1 M-2.3 M-1 M12.2 M8.8 M-56.9 M -55.3 M Pretax income 973.8 M1.03 B523.3 M967.4 M756.3 M956.9 M 947.4 M Equity in earnings 6.7 M9.4 M12.3 M8.7 M9.1 M7.9 M 8.6 M Taxes 187.9 M204.2 M109.4 M211.8 M171 M220.1 M 214.4 M Non-controlling/minority interest —————— — After tax other income/expense -2.3 M-3.6 M3.2 M400 K6.2 M6.7 M 7 M Net income before discontinued operations 785.9 M827.5 M413.9 M755.6 M585.3 M736.8 M 733 M Discontinued operations —————— — Net income 785.9 M827.5 M413.9 M755.6 M585.3 M736.8 M 733 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 785.9 M827.5 M413.9 M755.6 M585.3 M736.8 M 733 M Basic earnings per share (Basic EPS) 3.183.381.73.092.393.04 3.05 Diluted earnings per share (Diluted EPS) 3.123.321.683.052.373.02 3.04 Average basic shares outstanding 246.8 M244.9 M242.9 M244.9 M244.4 M242.7 M — Diluted shares outstanding 252.2 M249.6 M246.3 M247.6 M246.9 M244.3 M — EBITDA 1.61 B1.64 B1.12 B1.79 B1.83 B2.12 B 1.66 B EBIT 1.42 B1.42 B898.2 M1.57 B1.59 B1.88 B 1.41 B Cost of revenue 2.68 B2.93 B3.13 B3.28 B3.32 B3.43 B 3.41 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 189.7 M219.1 M219 M225.2 M239.1 M247.4 M 249.4 M