Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 124.93 M120.99 M148.54 M179.2 M217.92 M242.52 M 189.24 M Research & development —————— — Operating income 666.14 M975.95 M1.05 B1.17 B1.32 B1.41 B 1.41 B Non-Operating Income, Total 15.19 M49.7 M83.62 M84.86 M90.76 M163.2 M 160.56 M Interest expense, net of interest capitalized 17.15 M00419.04 M60.39 M59.45 M 62.47 M Non-Operating Income, excl. Interest Expenses -1.96 M49.7 M83.62 M-334.18 M30.37 M103.75 M 98.08 M Unusual income/expense —————— — Pretax income 509.03 M859.47 M900.65 M872.01 M919.98 M1.01 B 991.62 M Equity in earnings -6.89 M-7.04 M-13.16 M54.84 M67.27 M68.81 M 64.16 M Taxes 13.81 M20.32 M20.93 M21.56 M33.48 M41.56 M 43.79 M Non-controlling/minority interest 12.88 M14.7 M17.62 M9.01 M7.26 M2.89 M 2.79 M After tax other income/expense —————— — Net income before discontinued operations 481.78 M827.65 M860.69 M803.2 M854.68 M974 M 957.84 M Discontinued operations —————— — Net income 481.78 M827.65 M860.69 M803.2 M854.68 M974 M 957.84 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 481.07 M867.27 M907.9 M801.97 M853.19 M972.26 M 978.3 M Basic earnings per share (Basic EPS) 3.716.26.414.744.034.59 4.52 Diluted earnings per share (Diluted EPS) 3.716.196.414.744.034.59 4.52 Average basic shares outstanding 129.54 M133.37 M134.05 M169.22 M211.58 M211.85 M — Diluted shares outstanding 129.58 M140.02 M141.68 M169.22 M211.58 M211.85 M — EBITDA 888.23 M1.1 B1.35 B1.68 B2.18 B2.2 B 2.25 B EBIT 648.07 M835.19 M1.04 B1.17 B1.4 B1.49 B 1.52 B Cost of revenue 360.62 M368.61 M435.34 M612.04 M831.57 M918.15 M 936.97 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 240.16 M260.29 M314.82 M506.05 M783.02 M715.18 M 728.96 M