Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.28 B1.4 B1.36 B1.48 B1.52 B1.5 B 1.66 B Research & development 68.6 M87.3 M87.5 M94.9 M102.9 M106.1 M — Operating income 999.5 M1.02 B863.6 M963 M1.06 B1.07 B 1.1 B Non-Operating Income, Total 17.6 M10.9 M88.7 M33.2 M39 M33.6 M 63.9 M Interest expense, net of interest capitalized 135.6 M136.6 M149.1 M208.2 M209.4 M196.2 M 206.7 M Non-Operating Income, excl. Interest Expenses -135.6 M-143 M-158.7 M-218.9 M-217.8 M-201 M -172.9 M Unusual income/expense 17.6 M17.3 M98.3 M43.9 M47.4 M38.4 M 30.1 M Pretax income 922.3 M948 M850.6 M855.1 M972.5 M985.2 M 983.8 M Equity in earnings 40.8 M52.2 M37.8 M56.4 M74.2 M72.2 M 55.7 M Taxes 174.9 M192.7 M168.6 M174.5 M184 M195.8 M 217.1 M Non-controlling/minority interest -4.3 M-8 M-6.2 M-5.5 M-7.5 M-6.1 M 8 M After tax other income/expense —————— — Net income before discontinued operations 747.4 M755.3 M682 M680.6 M788.5 M789.4 M 1.62 B Discontinued operations —————— — Net income 747.4 M755.3 M682 M680.6 M788.5 M789.4 M 1.62 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 747.4 M755.3 M682 M680.6 M788.5 M789.4 M 1.62 B Basic earnings per share (Basic EPS) 2.82.832.542.542.942.94 6.03 Diluted earnings per share (Diluted EPS) 2.782.82.522.522.922.93 6.01 Average basic shares outstanding 266.5 M267.3 M268.2 M268.4 M268.5 M268.5 M — Diluted shares outstanding 269.1 M269.9 M270.2 M269.8 M269.6 M269.4 M — EBITDA 1.09 B2.34 B2.18 B2.41 B2.49 B1.17 B 2.29 B EBIT 914.6 M2.15 B1.98 B2.21 B2.28 B941.5 M 2.03 B Cost of revenue 3.3 B3.82 B4.08 B4.16 B4.13 B4.25 B 4.53 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 165 M186.3 M200.6 M199.3 M208.8 M231.3 M 256.9 M