Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 74 M91.85 M168.16 M132.24 M322.15 M355.13 M 369.23 M Research & development —————— — Operating income 445.89 M553.38 M475.75 M424.52 M551.74 M627.31 M 708.08 M Non-Operating Income, Total 6.28 M3.28 M13.61 M43.78 M59.84 M55.41 M 46.96 M Interest expense, net of interest capitalized 609 K563 K749 K583 K563 K609 K 1.37 M Non-Operating Income, excl. Interest Expenses 5.67 M2.72 M9.48 M43.2 M51.12 M45.12 M 39.96 M Unusual income/expense ——3.38 M08.15 M9.68 M 5.63 M Pretax income 568.69 M693.67 M609.28 M594.65 M746.76 M916.33 M 911.82 M Equity in earnings 117.13 M137.57 M120.67 M126.93 M135.74 M132.69 M 141.47 M Taxes 121.41 M147.08 M133.81 M132.4 M165.57 M198.78 M 196.54 M Non-controlling/minority interest —————2.25 M 8.43 M After tax other income/expense -912 K-1.54 M4.64 M780 K3.25 M2.84 M 722 K Net income before discontinued operations 447.29 M546.59 M475.47 M462.26 M581.19 M715.3 M 706.85 M Discontinued operations —————— — Net income 447.29 M546.59 M475.47 M462.26 M581.19 M715.3 M 706.85 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 447.29 M546.59 M475.47 M462.26 M581.19 M715.3 M 706.85 M Basic earnings per share (Basic EPS) 3.053.873.493.494.475.76 5.8 Diluted earnings per share (Diluted EPS) 33.813.463.464.415.63 5.67 Average basic shares outstanding 146.71 M141.22 M136.07 M132.59 M130.07 M124.08 M — Diluted shares outstanding 149 M143.31 M137.42 M133.73 M131.73 M127.08 M — EBITDA 529.82 M646.01 M563.69 M498.49 M626.97 M704.39 M 800.22 M EBIT 445.89 M553.38 M475.75 M424.52 M551.74 M627.31 M 708.08 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 83.93 M92.63 M87.94 M73.97 M75.23 M77.08 M 92.14 M