Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.36 B2.96 B3.22 B3.4 B3.54 B3.76 B 3.78 B Research & development —————— — Operating income 704.5 M1.36 B1.49 B1.35 B1.32 B1.28 B 1.24 B Non-Operating Income, Total —-11.4 M00—— — Interest expense, net of interest capitalized ——70.4 M92.6 M87.8 M91.6 M 163.6 M Non-Operating Income, excl. Interest Expenses —-11.4 M-70.4 M-92.6 M—— — Unusual income/expense —————— — Pretax income 707.6 M1.61 B1.86 B1.42 B1.24 B1.26 B 1.24 B Equity in earnings 169 M374.5 M494.2 M293.7 M200.7 M192.9 M 200.4 M Taxes 162.7 M416.3 M473 M360.9 M316.5 M325.8 M 322.5 M Non-controlling/minority interest 1.7 M4.9 M6.2 M5.4 M4.5 M2.5 M 2.2 M After tax other income/expense —————— — Net income before discontinued operations 543.2 M1.19 B1.38 B1.05 B918.9 M935.4 M 883.6 M Discontinued operations 400 K1.3 M00—— — Net income 543.6 M1.19 B1.38 B1.05 B918.9 M935.4 M 883.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 543.6 M1.19 B1.38 B1.05 B918.9 M935.4 M 883.6 M Basic earnings per share (Basic EPS) 6.7414.8918.5515.513.7414.13 13.4 Diluted earnings per share (Diluted EPS) 6.7414.8918.5515.513.7414.13 13.4 Average basic shares outstanding 80.59 M79.75 M74.39 M67.96 M66.88 M66.2 M — Diluted shares outstanding 80.59 M79.75 M74.39 M67.96 M66.88 M66.2 M — EBITDA 934.3 M1.6 B1.74 B1.63 B1.63 B1.67 B 580.8 M EBIT 818.8 M1.48 B1.62 B1.49 B1.47 B1.5 B 403.6 M Cost of revenue 17.26 B21.11 B22.98 B24.59 B25.44 B26.59 B 26.82 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 115.5 M121.5 M127.3 M141 M158 M172.3 M 177.2 M