Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.94 B3.15 B9.91 B10.34 B11.58 B13.07 B 13.09 B Research & development —————— — Operating income 559.1 M1.04 B868.1 M576.5 M868.1 M1.1 B 1.18 B Non-Operating Income, Total 9.7 M203.9 M205.2 M-203.5 M-45 M-4.6 M 29 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -5.6 M193.1 M54.9 M-208.4 M-63.9 M-16.3 M 16.6 M Unusual income/expense 15.3 M10.8 M150.3 M4.9 M18.9 M11.7 M 12.4 M Pretax income 529.6 M1.22 B994.2 M251.9 M679.3 M981.7 M 1.11 B Equity in earnings 8 M209.4 M51 M-194.1 M-70.8 M-20.7 M 12.4 M Taxes 106.9 M264.3 M200.8 M25.7 M132.5 M189.5 M 213.6 M Non-controlling/minority interest 20.2 M-2.3 M138.9 M800 K0100 K -1.7 M After tax other income/expense —————— — Net income before discontinued operations 402.5 M961.6 M654.5 M225.4 M546.8 M792.1 M 894 M Discontinued operations —————— — Net income 402.5 M961.6 M654.5 M225.4 M546.8 M792.1 M 894 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 402.5 M961.6 M654.5 M225.4 M546.8 M792.1 M 895.8 M Basic earnings per share (Basic EPS) 7.7918.8913.514.7311.5116.73 18.96 Diluted earnings per share (Diluted EPS) 7.718.4713.274.6711.316.4 18.59 Average basic shares outstanding 51.68 M50.92 M48.45 M47.63 M47.49 M47.35 M — Diluted shares outstanding 52.28 M52.07 M49.34 M48.29 M48.37 M48.31 M — EBITDA 960.4 M1.46 B1.3 B1 B1.33 B1.58 B 1.73 B EBIT 559.1 M1.04 B868.1 M576.5 M868.1 M1.1 B 1.18 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 401.3 M420.5 M428.3 M424.7 M463.1 M485.5 M 542.8 M