Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.04 B1.05 B964.2 M867.8 M863.4 M742.8 M 760.6 M Research & development —————— — Operating income 967.3 M1.12 B884.9 M817.5 M725.8 M757.3 M 702.9 M Non-Operating Income, Total -112.2 M-187.7 M123.7 M-71.7 M-107.2 M-131.6 M -134.4 M Interest expense, net of interest capitalized 118.5 M105.5 M101 M105.3 M119.8 M143 M 146.6 M Non-Operating Income, excl. Interest Expenses -115.3 M-166 M161.2 M-71.7 M-107.9 M-135.1 M -138.4 M Unusual income/expense 3.1 M-21.7 M-37.5 M0700 K3.5 M 4 M Pretax income 855.1 M935.4 M1.01 B745.8 M618.6 M625.7 M 568.5 M Equity in earnings —————— — Taxes 110.8 M129.6 M98 M119.8 M-315.6 M126.1 M 127.7 M Non-controlling/minority interest —————— — After tax other income/expense -145.8 M-149.6 M-115.4 M-113.9 M-123.5 M-124.8 M -127.2 M Net income before discontinued operations 744.3 M805.8 M910.6 M626 M934.2 M499.6 M 440.8 M Discontinued operations —————— — Net income 744.3 M805.8 M910.6 M626 M934.2 M499.6 M 440.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 744.3 M805.8 M910.6 M626 M934.2 M499.6 M 440.8 M Basic earnings per share (Basic EPS) 1.811.982.351.692.751.53 1.37 Diluted earnings per share (Diluted EPS) 1.791.972.341.682.741.52 1.36 Average basic shares outstanding 412.3 M406.8 M387.2 M370.8 M340 M326.6 M — Diluted shares outstanding 415.2 M408.9 M388.4 M371.8 M341.1 M327.6 M — EBITDA 1.19 B1.33 B1.07 B1 B904.9 M922.7 M 1.07 B EBIT 967.3 M1.12 B884.9 M817.5 M725.8 M757.3 M 702.9 M Cost of revenue 2.83 B2.9 B2.63 B2.71 B2.62 B2.55 B 2.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 225.6 M208.2 M183.8 M183.6 M179.1 M165.4 M 363.1 M