Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 504.57 M496.31 M544.98 M643.53 M665.08 M700.23 M 830.15 M Research & development —————— — Operating income 390.61 M1.03 B1.56 B1.12 B455.8 M96.12 M 741.18 M Non-Operating Income, Total 1.03 M-724 K———— — Interest expense, net of interest capitalized 61.84 M51.9 M50.71 M40.13 M47.89 M53.19 M 135.81 M Non-Operating Income, excl. Interest Expenses -60.81 M-52.63 M———— — Unusual income/expense —————— — Pretax income 370.78 M534.02 M1.52 B1.12 B635.67 M107.55 M 674.75 M Equity in earnings —————— — Taxes 92.48 M121.15 M297.88 M262.21 M150.18 M22.88 M 79.64 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 278.3 M412.87 M1.22 B859.76 M485.49 M84.66 M 595.11 M Discontinued operations 1.2 M00——— — Net income 279.5 M412.87 M1.22 B859.76 M485.49 M84.66 M 595.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 279.5 M412.87 M1.22 B859.76 M485.49 M84.66 M 595.11 M Basic earnings per share (Basic EPS) 2.353.4310.097.344.190.75 5.33 Diluted earnings per share (Diluted EPS) 2.323.389.957.254.140.74 5.29 Average basic shares outstanding 118.92 M120.34 M120.65 M117.08 M115.84 M112.99 M — Diluted shares outstanding 120.31 M121.98 M122.37 M118.61 M117.15 M114.09 M — EBITDA 536.54 M701.63 M1.69 B1.34 B963.93 M347.92 M 923.96 M EBIT 370.78 M534.02 M1.52 B1.12 B587.78 M62.05 M 568.77 M Cost of revenue 4.53 B5.62 B7.06 B6.99 B6.57 B6.58 B 7.21 B Other cost of goods sold 2.06 M——11.29 M5.1 M2.47 M -17.77 M Depreciation & amortization (cash flow) 165.76 M167.61 M175.02 M218.83 M280.37 M285.88 M 355.19 M