Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 948.1 M1.03 B1.03 B1.14 B1.25 B1.49 B 1.64 B Research & development 162.1 M176 M209 M218 M206 M223 M 253 M Operating income 744.5 M876 M1.01 B1.27 B1.61 B1.79 B 1.96 B Non-Operating Income, Total 11.6 M38 M29 M44 M2 M24 M 23 M Interest expense, net of interest capitalized ————201 M225 M 284 M Non-Operating Income, excl. Interest Expenses 11.5 M37 M30 M12 M026 M 24 M Unusual income/expense 100 K1 M-1 M32 M2 M-2 M -1 M Pretax income 557.2 M737 M854 M1.09 B1.41 B1.59 B 1.7 B Equity in earnings 9.7 M20 M17 M25 M8 M2 M 5 M Taxes 144.9 M172 M213 M267 M343 M409 M 427 M Non-controlling/minority interest -2.1 M7 M8 M10 M11 M13 M 7 M After tax other income/expense —————— — Net income before discontinued operations 414.4 M558 M633 M815 M1.06 B1.17 B 1.27 B Discontinued operations —————— — Net income 414.4 M558 M633 M815 M1.06 B1.17 B 1.27 B Dilution adjustment -1.2 M-2 M———— — Preferred dividends 00———— — Diluted net income available to common stockholders 413.2 M556 M633 M815 M1.05 B1.17 B 1.27 B Basic earnings per share (Basic EPS) 2.182.963.464.546.056.84 7.45 Diluted earnings per share (Diluted EPS) 2.172.963.464.536.046.83 7.44 Average basic shares outstanding 189.9 M187.7 M182.2 M178.8 M174.1 M170.5 M — Diluted shares outstanding 190.4 M188.1 M182.8 M179.5 M174.8 M171.1 M — EBITDA 1.41 B1.54 B1.67 B2.01 B2.11 B2.29 B 2.52 B EBIT 545.6 M699 M825 M1.05 B1.61 B1.79 B 1.96 B Cost of revenue 5.42 B5.45 B5.82 B6.73 B7.02 B7.36 B 7.79 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 466.7 M485 M473 M525 M499 M495 M 555 M