Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 3.9 M226.94 M212.49 M213.31 M208.33 M — Research & development ————— — Operating income 973.99 M766.08 M906.83 M942.81 M911.17 M 1.14 B Non-Operating Income, Total -3.35 M-3.47 M7.72 M15.36 M7.23 M 7.23 M Interest expense, net of interest capitalized 51.01 M51.7 M51.87 M51.16 M49.95 M 49.95 M Non-Operating Income, excl. Interest Expenses -54.36 M-55.17 M-44.14 M-35.8 M-42.72 M -42.72 M Unusual income/expense ————— — Pretax income 695.22 M898.22 M851.51 M878.06 M858.84 M 858.84 M Equity in earnings 0———— — Taxes 148.53 M194.06 M186 M189.99 M184.59 M 184.59 M Non-controlling/minority interest ————— — After tax other income/expense 907 K21 K00— — Net income before discontinued operations 546.68 M704.16 M665.51 M688.07 M674.24 M 674.24 M Discontinued operations ————— — Net income 546.68 M704.16 M665.51 M688.07 M674.24 M 674.24 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 546.68 M704.16 M665.51 M688.07 M674.24 M 674.24 M Basic earnings per share (Basic EPS) 3.364.324.144.44.54 4.54 Diluted earnings per share (Diluted EPS) 3.364.314.114.374.52 4.52 Average basic shares outstanding 162.84 M162.84 M160.87 M156.28 M148.37 M 597.58 M Diluted shares outstanding 162.88 M163.29 M161.85 M157.55 M149.32 M 601.29 M EBITDA 982.45 M773.13 M910.09 M940.16 M905.43 M 1.13 B EBIT 973.99 M766.08 M906.83 M942.81 M911.17 M 1.14 B Cost of revenue 140.17 M102.02 M34.37 M45.66 M116.33 M 109.53 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 8.46 M7.05 M3.26 M-2.65 M-5.74 M -12.54 M