Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 548.21 M506.7 M387.06 M270.06 M251.73 M260.83 M — Research & development 178.95 M177.6 M145.89 M124.59 M110.21 M111.46 M — Operating income 387.96 M-374.98 M235.97 M324.65 M209.99 M193.7 M -7.81 M Non-Operating Income, Total 68.35 M60.23 M51.85 M57.04 M57.6 M53.54 M — Interest expense, net of interest capitalized 12.09 M11.58 M12.11 M8.76 M17.52 M10.36 M — Non-Operating Income, excl. Interest Expenses 56.26 M48.65 M39.74 M48.28 M40.09 M43.18 M — Unusual income/expense —————— — Pretax income 437.7 M-330.03 M296.1 M363.63 M258.19 M235.86 M -7.81 M Equity in earnings -6.52 M-1.27 M1.6 M-9.95 M8.11 M-1.84 M — Taxes 115.8 M129.08 M81.52 M88.74 M115.77 M120.53 M — Non-controlling/minority interest -474 K-1.88 M-620 K-829 K0359 K — After tax other income/expense —————— — Net income before discontinued operations 321.9 M-459.11 M214.58 M274.89 M142.42 M115.33 M -7.81 M Discontinued operations —————— — Net income 321.9 M-459.11 M214.58 M274.89 M142.42 M115.33 M -7.81 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 322.37 M-457.23 M215.2 M275.72 M142.42 M114.97 M -7.81 M Basic earnings per share (Basic EPS) 0.77-1.130.550.730.390.35 14.21 Diluted earnings per share (Diluted EPS) 0.74-1.130.530.690.380.34 13.72 Average basic shares outstanding 416.91 M404.7 M390.18 M377.64 M369.31 M332.36 M — Diluted shares outstanding 452.08 M404.7 M423.81 M401.83 M373.59 M338.6 M — EBITDA 409.03 M-361.06 M249.24 M317.54 M209.95 M200.03 M — EBIT 352.9 M-402.58 M232.98 M306.33 M201.91 M188.33 M — Cost of revenue 1.22 B1.32 B1.08 B989.51 M883.28 M921.85 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 56.13 M41.52 M16.26 M11.21 M8.05 M11.7 M 7.81 M