Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.09 B2.44 B2.57 B2.41 B2.22 B2.39 B 2.48 B Research & development —————— — Operating income 894.51 M1.56 B2.07 B1.47 B768.56 M822.22 M 1.03 B Non-Operating Income, Total 27.92 M27.67 M30.84 M111.31 M52.2 M257.23 M 260.95 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 27.92 M27.67 M30.84 M111.31 M52.2 M257.23 M 260.95 M Unusual income/expense —————— — Pretax income 758.73 M1.44 B1.89 B1.16 B489.32 M717.93 M 921.98 M Equity in earnings -531 K3.51 M7.66 M6.41 M1.37 M3.2 M 2.77 M Taxes 172.79 M325.91 M448.99 M254.99 M95.81 M148.23 M 196.12 M Non-controlling/minority interest 2.03 M2.27 M8.27 M5.86 M1.43 M-1.57 M -792 K After tax other income/expense -5.06 M-3.95 M-3.61 M-22.59 M-5.33 M-351 K -9.13 M Net income before discontinued operations 584.44 M1.11 B1.43 B903.5 M392.07 M571.27 M 726.65 M Discontinued operations —————— — Net income 584.44 M1.11 B1.43 B903.5 M392.07 M571.27 M 726.65 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 584.44 M1.11 B1.43 B903.5 M392.07 M571.27 M 726.65 M Basic earnings per share (Basic EPS) 7.4915.2922.0116.037.3611.03 14.08 Diluted earnings per share (Diluted EPS) 7.4315.121.815.847.2910.93 13.97 Average basic shares outstanding 77.99 M72.47 M64.84 M56.36 M53.28 M51.8 M — Diluted shares outstanding 78.64 M73.39 M65.45 M57.03 M53.8 M52.26 M — EBITDA 26.57 B32.03 B34.54 B30.61 B25.56 B28.35 B 30.89 B EBIT 26.38 B31.83 B34.36 B30.43 B25.4 B28.21 B 30.75 B Cost of revenue 25.48 B30.27 B32.29 B28.96 B24.63 B27.39 B 29.73 B Other cost of goods sold -42 M-47 M-47 M-47.2 M-47.3 M-157.4 M -267.4 M Depreciation & amortization (cash flow) 189.06 M195.12 M187.38 M181.12 M162.99 M137.75 M 137.99 M