Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 869.88 M1.04 B1.17 B1.46 B1.71 B1.89 B 1.89 B Research & development 28.63 M33.34 M38.66 M49.17 M56.68 M68.9 M — Operating income 504.2 M564.71 M652.75 M927.51 M1.18 B1.26 B 1.26 B Non-Operating Income, Total -2.69 M-69 K13.33 M51.43 M64.21 M63.45 M 63.45 M Interest expense, net of interest capitalized ————3.52 M2.53 M 2.53 M Non-Operating Income, excl. Interest Expenses -3.39 M-182 K12.12 M49.64 M64.87 M58.55 M 58.55 M Unusual income/expense 700 K113 K1.21 M1.78 M-665 K2.37 M 2.37 M Pretax income 501.51 M564.64 M666.08 M978.94 M1.24 B1.33 B 2.48 B Equity in earnings —————— — Taxes 118.94 M112.69 M149.26 M219.38 M277.21 M302.29 M 302.29 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 382.57 M451.95 M516.82 M759.56 M966.09 M1.02 B 1.02 B Discontinued operations —————— — Net income 382.57 M451.95 M516.82 M759.56 M966.09 M1.02 B 1.02 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 382.57 M451.95 M516.82 M759.56 M966.09 M1.02 B 1.02 B Basic earnings per share (Basic EPS) 2.272.743.254.896.367.04 7.04 Diluted earnings per share (Diluted EPS) 2.252.713.234.866.337.02 7.02 Average basic shares outstanding 168.33 M165.05 M159.02 M155.23 M151.99 M145.5 M — Diluted shares outstanding 170.44 M166.73 M160.12 M156.29 M152.67 M145.81 M — EBITDA 468.56 M530.8 M614.29 M924.33 M1.18 B1.26 B — EBIT 463.96 M529.02 M606.68 M866.35 M1.11 B1.19 B 1.25 B Cost of revenue 1.17 B1.54 B1.8 B1.9 B2.1 B2.31 B 2.31 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.56 M2.25 M2.23 M57.17 M68.43 M74.59 M —