Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 868.85 M907.83 M901.85 M907.75 M969.35 M1.02 B — Research & development —————— — Operating income 725.64 M780.41 M767.92 M819.52 M879 M953.97 M — Non-Operating Income, Total 1.65 M37.1 M3.16 M29.4 M39.09 M17.42 M — Interest expense, net of interest capitalized 172.17 M191.81 M198.25 M196.47 M195.87 M195.97 M — Non-Operating Income, excl. Interest Expenses -170.51 M-154.7 M-195.09 M-167.08 M-156.78 M-178.55 M — Unusual income/expense —————— — Pretax income 555.13 M625.71 M572.83 M652.44 M722.22 M770.34 M 1.31 B Equity in earnings —————— — Taxes 63.83 M115.24 M120.57 M133.32 M138.04 M168.63 M 303.26 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 491.3 M510.47 M452.26 M519.12 M584.17 M601.7 M 1.01 B Discontinued operations —————— — Net income 491.3 M510.47 M452.26 M519.12 M584.17 M601.7 M 1.01 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 491.3 M510.47 M452.26 M519.12 M584.17 M601.7 M 1.01 B Basic earnings per share (Basic EPS) 12.6113.7212.6614.816.8317.69 — Diluted earnings per share (Diluted EPS) 12.3913.5412.5314.6616.6917.57 29.36 Average basic shares outstanding 38.97 M37.2 M35.72 M35.08 M34.71 M34.01 M 136.37 M Diluted shares outstanding 39.64 M37.69 M36.09 M35.4 M34.99 M34.24 M 137.34 M EBITDA 671.24 M720.56 M700.37 M751.56 M804.05 M878.13 M — EBIT 663.53 M708.67 M689.49 M740.48 M793.11 M867 M — Cost of revenue 2.52 B2.67 B2.89 B2.75 B2.86 B2.97 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.71 M11.88 M10.88 M11.08 M10.94 M11.13 M —