Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.28 B1.58 B1.08 B1.17 B1.24 B1.29 B 1.33 B Research & development —————— — Operating income 801.4 M1.09 B774.3 M614.9 M737.9 M516.1 M 479.3 M Non-Operating Income, Total 13.3 M-10.9 M12 M16.1 M-7.2 M21.4 M 14.1 M Interest expense, net of interest capitalized 83.9 M84.4 M119.2 M116.5 M120.5 M115.2 M 113.1 M Non-Operating Income, excl. Interest Expenses -83.9 M-94.4 M-119.2 M-119.9 M-115.8 M-97.9 M -102.2 M Unusual income/expense 13.3 M-900 K12 M19.5 M-11.9 M4.1 M 3.2 M Pretax income 730.8 M1.01 B667.1 M517.9 M605.5 M405 M 369.4 M Equity in earnings -7.6 M00——— — Taxes 168.8 M232.7 M127.2 M112.4 M133.6 M106.2 M 97.8 M Non-controlling/minority interest 1.3 M1.3 M0——— — After tax other income/expense —————— — Net income before discontinued operations 553.3 M772.4 M539.9 M405.5 M471.9 M298.8 M 271.6 M Discontinued operations -200 K—146.8 M-1 M00 — Net income 553.1 M772.4 M686.7 M404.5 M471.9 M298.8 M 271.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 553.1 M772.4 M686.7 M404.5 M471.9 M298.8 M 271.6 M Basic earnings per share (Basic EPS) 3.995.625.273.193.782.48 2.26 Diluted earnings per share (Diluted EPS) 3.945.545.233.173.752.47 2.25 Average basic shares outstanding 138.7 M137.5 M130.3 M126.9 M124.8 M120.7 M — Diluted shares outstanding 140.2 M139.5 M131.3 M127.7 M125.7 M121.2 M — EBITDA 967.3 M2.52 B1.77 B1.7 B931.5 M1.76 B 692.1 M EBIT 799 M2.31 B1.6 B1.53 B737.9 M1.57 B 450.8 M Cost of revenue 3.93 B4.91 B2.79 B2.71 B2.54 B2.47 B 2.47 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 163.5 M192.7 M178.6 M172.9 M193.6 M194.1 M 241.3 M