Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 49.3 M62.1 M64.9 M70.2 M57.8 M58.9 M — Research & development —————— — Operating income 906.88 M1.39 B1.84 B1.64 B1.54 B1.36 B 1.34 B Non-Operating Income, Total -5.52 M-3.18 M717 K7.1 M13.6 M263 K 11 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -952 K-941 K3.32 M12.34 M16.8 M3.85 M 4.17 M Unusual income/expense -4.57 M-2.24 M-2.6 M-5.23 M-3.2 M-3.59 M -4.16 M Pretax income 901.36 M1.39 B1.84 B1.65 B1.56 B1.36 B 1.34 B Equity in earnings —————— — Taxes 228.68 M354.05 M464.19 M408.27 M371.52 M337.61 M 333.04 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 672.68 M1.03 B1.38 B1.24 B1.19 B1.02 B 1.01 B Discontinued operations —————— — Net income 672.68 M1.03 B1.38 B1.24 B1.19 B1.02 B 1.01 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 672.68 M1.03 B1.38 B1.24 B1.19 B1.02 B 1.01 B Basic earnings per share (Basic EPS) 2.854.476.135.675.514.86 4.8 Diluted earnings per share (Diluted EPS) 2.844.456.095.635.484.84 4.79 Average basic shares outstanding 235.47 M231.3 M224.68 M218.84 M215.33 M210.53 M — Diluted shares outstanding 236.99 M232.82 M226.16 M220.18 M216.49 M211.6 M — EBITDA 1.17 B1.65 B2.12 B1.96 B1.89 B1.73 B — EBIT 906.88 M1.39 B1.84 B1.64 B1.54 B1.36 B 1.34 B Cost of revenue 190.85 M221.15 M240.12 M264.28 M277.88 M252.29 M 248.77 M Other cost of goods sold 190.85 M221.15 M240.12 M264.28 M277.88 M252.29 M 248.77 M Depreciation & amortization (cash flow) 261.3 M259.9 M275.6 M324 M344.5 M364.7 M —