Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 761.32 M853.07 M879.26 M942.17 M1.01 B996.62 M 1.04 B Research & development 31.9 M33.6 M34.7 M33.7 M36.1 M35.2 M — Operating income 1.1 B1.12 B1.31 B1.07 B1.07 B718.6 M 702.73 M Non-Operating Income, Total 35.6 M46.88 M-99.3 M-214.48 M-215.3 M235.52 M 278.11 M Interest expense, net of interest capitalized 21.07 M43.31 M62.52 M73.4 M80.89 M78.04 M 78.61 M Non-Operating Income, excl. Interest Expenses 14.53 M3.57 M-161.81 M-287.88 M-215.3 M235.52 M 278.11 M Unusual income/expense —————— — Pretax income 1.11 B1.13 B1.28 B1.01 B1.04 B663.45 M 655.26 M Equity in earnings 35.57 M47.76 M27.18 M42.75 M51.09 M-105.84 M -104.25 M Taxes 206.39 M217.03 M277.88 M220.55 M230.8 M185.68 M 188.62 M Non-controlling/minority interest 272 K301 K239 K-653 K-407 K-433 K -241 K After tax other income/expense ——-19.3 M-20.03 M-16.29 M-3.07 M -3.2 M Net income before discontinued operations 908.08 M908.84 M999.99 M793.57 M805.04 M478.2 M 466.88 M Discontinued operations —————— — Net income 908.08 M908.84 M999.99 M793.57 M805.04 M478.2 M 466.88 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 908.08 M908.84 M999.99 M793.57 M805.04 M478.2 M 466.88 M Basic earnings per share (Basic EPS) 1.691.681.841.451.470.87 0.85 Diluted earnings per share (Diluted EPS) 1.661.661.821.451.470.87 0.85 Average basic shares outstanding 538.01 M541.11 M544.92 M546.42 M548.13 M550.16 M — Diluted shares outstanding 546.59 M547.58 M549.57 M548.98 M548.83 M550.5 M — EBITDA 1.87 B1.97 B1.49 B1.22 B1.21 B1.01 B 1.06 B EBIT 1.66 B1.74 B1.22 B969.61 M956.82 M742.42 M 794.47 M Cost of revenue 7.78 B9.46 B10.29 B10.11 B9.9 B10.21 B 10.3 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 205.78 M228.41 M262.75 M253.31 M257.76 M263.9 M 269.99 M