Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.06 B1.01 B1.09 B1.13 B1.18 B1.23 B 1.31 B Research & development 269.31 M335.37 M391.43 M406.05 M470.88 M513.56 M 554.57 M Operating income 658.53 M783.15 M676.27 M637.34 M533.41 M566.94 M 455.68 M Non-Operating Income, Total 26.67 M17.41 M-23.07 M-11.98 M-5.07 M4.78 M -9.74 M Interest expense, net of interest capitalized 69.12 M72.33 M11.1 M17.71 M25.84 M29.12 M 31.35 M Non-Operating Income, excl. Interest Expenses -40 M-56.71 M-23.73 M-17.4 M-30.9 M-19.75 M -31.3 M Unusual income/expense -2.45 M1.78 M-10.43 M-12.3 M—-4.59 M -9.79 M Pretax income 602.98 M714.21 M650.37 M654 M587.01 M602.4 M 997.6 M Equity in earnings -13.11 M-14.01 M-7.63 M1.48 M00 — Taxes 45.92 M62.57 M126.7 M106.37 M82.09 M150.37 M 88.14 M Non-controlling/minority interest —————— — After tax other income/expense -23.03 M-21.82 M-31.06 M-50.22 M-65.49 M-47.46 M -49.91 M Net income before discontinued operations 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 410.96 M Discontinued operations —————— — Net income 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 410.96 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 410.96 M Basic earnings per share (Basic EPS) 3.434.013.293.593.343.11 2.84 Diluted earnings per share (Diluted EPS) 3.373.933.263.523.273.07 2.77 Average basic shares outstanding 162.49 M162.66 M159.09 M152.51 M151.39 M145.4 M — Diluted shares outstanding 165.21 M165.8 M160.47 M155.4 M154.35 M147.02 M — EBITDA 1.14 B1.33 B1.27 B1.21 B1.18 B1.28 B 1.18 B EBIT 658.53 M783.15 M676.27 M637.34 M533.41 M566.94 M 455.68 M Cost of revenue 1.13 B1.27 B1.38 B1.51 B1.62 B1.73 B 1.84 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 478.39 M550.63 M592.75 M570.78 M648.41 M708.61 M 728.42 M