Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.68 B3.46 B3.97 B3.84 B3.79 B3.83 B 3.81 B Research & development —————— — Operating income 543.85 M2.39 B3.77 B2.18 B1.6 B786.28 M 618.35 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 1.42 M360 K179 K201 K95 K57 K — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 408.17 M2.25 B3.57 B1.98 B1.39 B512.38 M 334.96 M Equity in earnings —————— — Taxes 94.63 M526.13 M822.46 M443.65 M309.63 M77.18 M 43.48 M Non-controlling/minority interest —————— — After tax other income/expense —————-2.99 M -11.69 M Net income before discontinued operations 313.54 M1.73 B2.75 B1.54 B1.08 B435.2 M 291.48 M Discontinued operations —————— — Net income 313.54 M1.73 B2.75 B1.54 B1.08 B435.2 M 291.48 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 313.54 M1.73 B2.75 B1.54 B1.08 B435.2 M 291.48 M Basic earnings per share (Basic EPS) 2.698.5516.9812.069.133.91 2.63 Diluted earnings per share (Diluted EPS) 2.668.4816.8211.949.063.89 2.62 Average basic shares outstanding 116.61 M201.84 M161.96 M127.78 M118.04 M111.42 M — Diluted shares outstanding 117.92 M203.47 M163.48 M129 M118.98 M111.82 M — EBITDA 627.27 M2.55 B3.92 B2.39 B1.84 B1.07 B 695.61 M EBIT 510.71 M2.01 B3.43 B1.85 B1.28 B476.11 M 100.85 M Cost of revenue 6.34 B14.04 B14.98 B11.08 B11.02 B10.57 B 10.39 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 116.57 M547.35 M497.14 M558.27 M561.93 M591.43 M 594.76 M