Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 737.67 M759.38 M854.01 M937.29 M1.01 B1.15 B 1.21 B Research & development 628.12 M628.79 M649.61 M746.77 M747.18 M921.93 M 942 M Operating income -36.77 M-82.34 M149.56 M158.1 M484.21 M409.48 M 315.23 M Non-Operating Income, Total 8.6 M12.29 M6.63 M30.64 M66.28 M68.8 M 57.26 M Interest expense, net of interest capitalized 29.31 M15.34 M15.97 M17.34 M12.67 M10.9 M 17.61 M Non-Operating Income, excl. Interest Expenses -20.71 M-3.04 M-9.34 M13.3 M53.62 M57.91 M 39.65 M Unusual income/expense —————— — Pretax income -42.32 M-75.35 M149.58 M188.56 M541.76 M482.48 M 385.59 M Equity in earnings -6 000————— — Taxes -901.42 M-11.27 M8.02 M20.92 M114.9 M133.58 M 116.85 M Non-controlling/minority interest —————— — After tax other income/expense 997 K2.63 M2.04 M365 K-20.14 M4.41 M 8.52 M Net income before discontinued operations 859.1 M-64.08 M141.56 M167.65 M426.86 M348.9 M 268.74 M Discontinued operations —————— — Net income 859.1 M-64.08 M141.56 M167.65 M426.86 M348.9 M 268.74 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 867.41 M-64.08 M141.56 M167.65 M434.19 M356.24 M 276.08 M Basic earnings per share (Basic EPS) 4.75-0.350.760.892.251.82 1.4 Diluted earnings per share (Diluted EPS) 4.53-0.350.750.872.211.8 1.39 Average basic shares outstanding 180.8 M182.85 M185.27 M187.83 M190.03 M191.79 M — Diluted shares outstanding 191.68 M182.85 M188.96 M191.59 M196.71 M197.39 M — EBITDA 68.41 M25.7 M251.53 M262.48 M580.64 M489.04 M 389.12 M EBIT -36.77 M-82.34 M149.56 M158.1 M484.21 M409.48 M 315.23 M Cost of revenue 524.27 M470.51 M483.67 M514.85 M580.24 M717.44 M 760.88 M Other cost of goods sold 75.61 M00——119.21 M — Depreciation & amortization (cash flow) 105.17 M108.04 M101.97 M104.39 M96.43 M79.56 M 73.9 M