Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 68.57 M61.24 M51.32 M56.45 M59.57 M63.49 M 63.49 M Research & development —————— — Operating income 809.27 M841.77 M1.03 B1.07 B1.13 B1.2 B 1.2 B Non-Operating Income, Total 299.69 M279.34 M309.57 M311.34 M320.91 M348.87 M 348.87 M Interest expense, net of interest capitalized 282.14 M283.04 M309.29 M323.39 M366.9 M373.88 M 373.88 M Non-Operating Income, excl. Interest Expenses 16.98 M-3.89 M-1.62 M-24.66 M-91.98 M-53.81 M -53.81 M Unusual income/expense 569 K197 K1.91 M12.61 M45.99 M28.8 M 28.8 M Pretax income 509.59 M562.43 M720.34 M757.37 M809.78 M852.59 M 852.59 M Equity in earnings —————— — Taxes 3.88 M28.34 M17.05 M2 M2.13 M2.23 M 2.23 M Non-controlling/minority interest —39 K18.63 M21.09 M23.03 M25.25 M 25.25 M After tax other income/expense —————— — Net income before discontinued operations 505.71 M534.05 M684.65 M734.28 M784.62 M825.11 M 825.11 M Discontinued operations —————— — Net income 505.71 M534.05 M684.65 M734.28 M784.62 M825.11 M 825.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 505.13 M533.7 M684.22 M733.85 M784.16 M824.37 M 824.37 M Basic earnings per share (Basic EPS) 2.312.272.712.782.872.95 2.95 Diluted earnings per share (Diluted EPS) 2.32.262.72.772.872.95 2.96 Average basic shares outstanding 218.82 M235.47 M252.72 M264.05 M272.8 M279.61 M 1.11 B Diluted shares outstanding 219.77 M236.23 M253.85 M264.99 M273.53 M280.04 M 1.11 B EBITDA —1.38 B1.58 B1.65 B—— — EBIT —1.13 B1.32 B1.38 B—— — Cost of revenue —53.04 M00—— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 243 M252.05 M254.55 M276.42 M273.42 M282.94 M 282.94 M