Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 95.68 M90.36 M88.88 M100.07 M102.24 M99.25 M 52.95 M Research & development 5.32 M5.24 M6.11 M7.4 M7.54 M8.07 M — Operating income 1.05 B1.06 B1.08 B997.58 M1.09 B1.17 B 1.21 B Non-Operating Income, Total -1.22 M7.38 M9.61 M8.41 M9.82 M9.32 M -294 K Interest expense, net of interest capitalized 113.18 M53.62 M89.6 M488.11 M778.86 M593.07 M 658.76 M Non-Operating Income, excl. Interest Expenses -114.4 M-46.24 M-80 M-479.7 M-769.04 M-583.74 M -659.06 M Unusual income/expense —————— — Pretax income 645.03 M659.65 M666.17 M534.46 M612.66 M693.58 M 677.53 M Equity in earnings —————— — Taxes 116.13 M140.36 M141.66 M115.14 M133.28 M150.74 M 148.65 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 528.9 M519.3 M524.52 M419.32 M479.39 M542.84 M 528.88 M Discontinued operations —————— — Net income 528.9 M519.3 M524.52 M419.32 M479.39 M542.84 M 528.88 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 528.9 M519.3 M524.52 M419.32 M479.39 M542.84 M 528.88 M Basic earnings per share (Basic EPS) 5.685.65.734.515.055.72 5.51 Diluted earnings per share (Diluted EPS) 5.685.65.734.515.055.72 5.51 Average basic shares outstanding 93.06 M92.66 M91.6 M92.9 M95 M94.92 M — Diluted shares outstanding 93.06 M92.66 M91.6 M92.9 M95 M94.92 M — EBITDA 994.25 M1.06 B1.05 B737.93 M520.93 M694.52 M 753.9 M EBIT 913.87 M975.43 M978.1 M679.14 M463.37 M642.91 M 690.24 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 70.23 M88.07 M71.25 M58.8 M57.56 M51.61 M 63.66 M