Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 359.77 M417.6 M515.1 M542.8 M531.1 M564.1 M 561.5 M Research & development —————— — Operating income 895.73 M1.01 B951.4 M1.43 B1.36 B1.62 B 1.66 B Non-Operating Income, Total -15.97 M12.3 M5.9 M13.8 M-1.2 M10.2 M 5.3 M Interest expense, net of interest capitalized 135.96 M149.3 M169.2 M196.1 M195.2 M247.6 M 233.9 M Non-Operating Income, excl. Interest Expenses -134.39 M-147.7 M-168.4 M-179.6 M-174.3 M-234.2 M -229.4 M Unusual income/expense -17.54 M10.7 M5.1 M-2.7 M-22.1 M-3.2 M 800 K Pretax income 743.8 M873.8 M788.1 M1.25 B1.17 B1.39 B 1.44 B Equity in earnings —————— — Taxes 155.8 M200.1 M193 M299.4 M251.4 M307.5 M 319.6 M Non-controlling/minority interest —-400 K900 K1.7 M1.2 M1.4 M 1.4 M After tax other income/expense -8.32 M-36.4 M-24.2 M-13.9 M-20.7 M-8.7 M -8.3 M Net income before discontinued operations 588 M674.1 M594.2 M944 M919.5 M1.08 B 1.12 B Discontinued operations -3.52 M-3.3 M-18.6 M-10.8 M-7.6 M-4.5 M -4.6 M Net income 584.48 M670.8 M575.6 M933.2 M911.9 M1.08 B 1.11 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 584.48 M670.8 M575.6 M933.2 M911.9 M1.08 B 1.11 B Basic earnings per share (Basic EPS) 4.415.054.337.026.898.16 8.46 Diluted earnings per share (Diluted EPS) 4.395.024.316.986.858.11 8.4 Average basic shares outstanding 132.58 M132.8 M133 M133 M132.3 M132 M — Diluted shares outstanding 133.25 M133.5 M133.6 M133.7 M133.1 M132.7 M — EBITDA 1.23 B1.38 B1.39 B1.91 B1.95 B2.29 B 2.32 B EBIT 833.98 M921.1 M807.2 M1.3 B1.32 B1.54 B 1.58 B Cost of revenue 3.58 B4.18 B5.76 B5.83 B5.42 B5.77 B 5.83 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 396.81 M463 M587.5 M617 M632.2 M748.5 M 732.4 M