Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 242.84 M252.64 M236.37 M241.01 M251.4 M261.8 M 237.41 M Research & development —————— — Operating income 788.15 M805.31 M731.91 M824.64 M1.01 B1.07 B 1.14 B Non-Operating Income, Total 89.04 M173.98 M99.28 M102.38 M101.97 M92.71 M 82.61 M Interest expense, net of interest capitalized 228.97 M233.26 M255.54 M331.32 M425.74 M469.7 M 490.52 M Non-Operating Income, excl. Interest Expenses -139.93 M-59.28 M-156.26 M-228.95 M101.97 M-396.13 M -414.39 M Unusual income/expense -1.07 M19.7 M-44.47 M8.61 M14.48 M19.14 M 6.49 M Pretax income 877.2 M979.29 M831.19 M927.02 M736.56 M738.37 M 781.17 M Equity in earnings —————— — Taxes 78.17 M110.09 M74.83 M76.91 M110.53 M106.73 M 114.08 M Non-controlling/minority interest 19.49 M17.22 M17.22 M17.22 M17.22 M15.11 M 13 M After tax other income/expense —————— — Net income before discontinued operations 570.05 M635.94 M500.83 M518.78 M626.03 M631.64 M 667.1 M Discontinued operations —————— — Net income 570.05 M635.94 M500.83 M518.78 M626.03 M631.64 M 667.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 550.56 M618.72 M483.6 M501.56 M608.81 M616.53 M 654.1 M Basic earnings per share (Basic EPS) 4.895.484.274.425.355.15 5.46 Diluted earnings per share (Diluted EPS) 4.875.474.264.415.245.05 5.36 Average basic shares outstanding 112.67 M112.91 M113.2 M113.44 M113.85 M119.69 M — Diluted shares outstanding 112.94 M113.19 M113.42 M113.8 M116.23 M121.97 M — EBITDA 1.47 B1.52 B1.55 B1.68 B1.97 B2.04 B 2.12 B EBIT 788.15 M805.31 M731.91 M824.64 M1.01 B1.07 B 1.14 B Cost of revenue 1.61 B1.8 B2.38 B2.59 B2.72 B2.85 B 2.91 B Other cost of goods sold 993.42 M1.15 B1.63 B1.79 B1.82 B1.93 B 1.99 B Depreciation & amortization (cash flow) 686.25 M719.14 M817.81 M854.14 M956.18 M969.62 M 978.8 M