Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 800.27 M879.57 M827.83 M841.72 M814 M844.3 M 852.2 M Research & development 226.6 M271.66 M256.89 M247.43 M295.9 M275.6 M 265.7 M Operating income 410.96 M489.43 M482.62 M337.8 M269 M47.2 M 53.1 M Non-Operating Income, Total 39.22 M50.52 M105.38 M215.79 M183.4 M194 M 181.3 M Interest expense, net of interest capitalized 21.86 M1.55 M38.11 M49.44 M48.9 M49 M 48.8 M Non-Operating Income, excl. Interest Expenses -7.13 M22.2 M22.69 M59.91 M44.2 M54.7 M 48 M Unusual income/expense 24.49 M26.77 M44.57 M106.44 M90.3 M90.3 M 84.5 M Pretax income 4.91 B5.44 B-4.7 B-850.1 M-2.34 B995.5 M 350.4 M Equity in earnings —————— — Taxes 1.1 B1.19 B-1.08 B-212.78 M-498.3 M235.6 M 128 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 3.81 B4.25 B-3.63 B-637.32 M-1.84 B759.9 M 222.4 M Discontinued operations —————— — Net income 3.81 B4.25 B-3.63 B-637.32 M-1.84 B759.9 M 222.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.81 B4.25 B-3.63 B-637.32 M-1.84 B759.9 M 222.4 M Basic earnings per share (Basic EPS) 127.86142.33-121.79-21.82-65.3627.87 8.25 Diluted earnings per share (Diluted EPS) 126.2140.56-121.79-21.82-65.3627.85 8.19 Average basic shares outstanding 29.77 M29.83 M29.79 M29.21 M28.21 M27.26 M — Diluted shares outstanding 30.16 M30.21 M29.79 M29.21 M28.21 M27.28 M — EBITDA 522.23 M519.09 M570.67 M463.33 M401 M184.4 M 218.5 M EBIT 381.53 M385.29 M430.17 M309.83 M245 M19 M 49 M Cost of revenue 1.11 B1.28 B1.24 B1.24 B1.19 B1.24 B 1.25 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 138.1 M133.8 M137.3 M145.9 M151.6 M165.4 M 169.5 M