Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 377.68 M378.11 M417.01 M384.38 M438.39 M492.67 M 494.76 M Research & development —————— — Operating income 733.39 M770.73 M828.65 M832.65 M797.94 M911.62 M 657 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 103.83 M108.43 M126.34 M173.31 M166.37 M189.37 M — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 407.08 M466.31 M474.14 M422.12 M347.67 M408.5 M 405.03 M Equity in earnings —————— — Taxes 98.36 M107.23 M133.29 M96.16 M71.98 M123.26 M 124.75 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 308.72 M359.08 M340.85 M325.96 M276.38 M288.4 M 283.48 M Discontinued operations —————— — Net income 308.72 M359.08 M340.85 M325.96 M276.38 M288.4 M 283.48 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 308.72 M359.08 M340.85 M325.96 M276.38 M288.4 M 283.48 M Basic earnings per share (Basic EPS) 2.793.253.0932.592.71 2.67 Diluted earnings per share (Diluted EPS) 2.773.233.072.982.582.7 2.67 Average basic shares outstanding 110.77 M110.4 M110.47 M108.82 M106.79 M106.54 M — Diluted shares outstanding 111.39 M111.17 M111.03 M109.24 M107.12 M106.78 M — EBITDA 955.45 M1.02 B1.09 B1.1 B1.08 B1.23 B 981.73 M EBIT 733.39 M770.73 M828.65 M832.65 M797.94 M911.62 M 657 M Cost of revenue 4.05 B4.76 B5.36 B5 B4.84 B5.33 B 5.43 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 219.1 M250.36 M262.79 M263.23 M275.88 M319.16 M 324.73 M