Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 160.1 M202.9 M160.6 M207.8 M215 M241.5 M 242.1 M Research & development —————— — Operating income 563.9 M4.83 B539.5 M4.54 B5.1 B5.64 B 5.81 B Non-Operating Income, Total 10.6 M12.3 M-5.2 M15.7 M20.1 M18.8 M 68.7 M Interest expense, net of interest capitalized 184.2 M164.6 M175.7 M143.5 M137.4 M123.2 M 123.2 M Non-Operating Income, excl. Interest Expenses -184.2 M-164.6 M-175.7 M-143.5 M-137.4 M-123.2 M -89.5 M Unusual income/expense 10.6 M12.3 M-5.2 M15.7 M20.1 M18.8 M 35 M Pretax income 472.6 M657.2 M450.8 M607.2 M749.6 M953 M 1 B Equity in earnings 3.5 M4 M2.9 M3.2 M3 M4.3 M 3.8 M Taxes 103.8 M139.6 M100.1 M132.2 M150.2 M192.9 M 207.7 M Non-controlling/minority interest 84.6 M105 M94.9 M111 M140.9 M192.9 M 201.6 M After tax other income/expense -5.9 M8.2 M-20.3 M-5.2 M-14.7 M3.5 M 3.4 M Net income before discontinued operations 284.2 M412.6 M255.8 M364 M458.5 M567.2 M 593.8 M Discontinued operations 0-400 K15.2 M-12 M-2.8 M-1 M 15.4 M Net income 284.2 M412.2 M271 M352 M455.7 M566.2 M 609.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 284.2 M412.2 M271 M352 M455.7 M566.2 M 609.2 M Basic earnings per share (Basic EPS) 2.874.152.723.514.535.62 6.08 Diluted earnings per share (Diluted EPS) 2.854.112.73.474.465.54 5.99 Average basic shares outstanding 98.6 M99 M99.2 M99.5 M99.9 M100.5 M — Diluted shares outstanding 99.8 M100.2 M100.4 M101.3 M102.2 M102.2 M — EBITDA 888 M1.06 B873.8 M1.01 B1.16 B1.38 B 1.42 B EBIT 645 M806.5 M630.2 M731.8 M864.5 M1.05 B 1.09 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 243 M256.6 M243.6 M273.9 M299.6 M327.9 M 336 M