Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 302.84 M296.08 M283.37 M295.39 M331.81 M304.47 M 321.05 M Research & development 140.73 M166.04 M149.43 M177.47 M162.95 M166.74 M 162.85 M Operating income 457.25 M763.43 M897.19 M470.29 M438.45 M467.38 M 536.15 M Non-Operating Income, Total -70.56 M-48.37 M-40.25 M-26.45 M-7.44 M-22.77 M -21.01 M Interest expense, net of interest capitalized 65.16 M54.28 M58.56 M59 M64.94 M75.44 M 76.34 M Non-Operating Income, excl. Interest Expenses -64.17 M-51.51 M-117.13 M-118 M-64.94 M-75.44 M -76.34 M Unusual income/expense -6.39 M3.14 M18.31 M32.55 M57.51 M52.68 M 55.33 M Pretax income 386.68 M715.07 M856.93 M443.84 M431.02 M444.62 M 515.14 M Equity in earnings —————— — Taxes 46.18 M69.46 M89.89 M81.71 M75.48 M68.5 M 76.91 M Non-controlling/minority interest 2.36 M2.61 M1.22 M2.32 M1.52 M2.22 M 2.11 M After tax other income/expense 779 K-13.75 M2.42 M-16.66 M-8.16 M6.57 M 18.41 M Net income before discontinued operations 338.14 M643 M765.82 M359.81 M354.01 M373.89 M 436.12 M Discontinued operations —————— — Net income 338.14 M643 M765.82 M359.81 M354.01 M373.89 M 436.12 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 338.14 M643 M765.82 M359.81 M354.01 M373.89 M 436.12 M Basic earnings per share (Basic EPS) 1.42.643.131.461.441.51 1.76 Diluted earnings per share (Diluted EPS) 1.42.623.111.461.431.5 1.74 Average basic shares outstanding 241.51 M243.88 M244.68 M245.63 M246.34 M247.08 M — Diluted shares outstanding 242.25 M245.7 M246.21 M247.18 M247.82 M248.45 M — EBITDA 967.64 M1.33 B1.51 B1.1 B1.03 B1.11 B 1.2 B EBIT 457.25 M763.43 M897.19 M470.29 M438.45 M467.38 M 536.15 M Cost of revenue 4.15 B4.91 B5.76 B5.56 B5.38 B5.77 B 6.05 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 510.4 M563.58 M612.7 M631.51 M594.66 M642.01 M 659.09 M