Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 17.26 B17.49 B17.96 B18.43 B19.83 B22.02 B 22.91 B Research & development —————— — Operating income 85.57 B113.32 B101.91 B125.5 B144.53 B146.01 B 137.28 B Non-Operating Income, Total 9.83 B7.18 B8.97 B18.32 B22.23 B27.98 B 29.07 B Interest expense, net of interest capitalized 9.96 B5.55 B26.1 B81.32 B101.35 B97.9 B 98.14 B Non-Operating Income, excl. Interest Expenses -131 M1.63 B-17.13 B-63 B-79.12 B-69.92 B -69.07 B Unusual income/expense —————— — Pretax income 35.41 B59.56 B46.17 B61.61 B75.08 B72.59 B 74.67 B Equity in earnings —————— — Taxes 6.28 B11.23 B8.49 B12.06 B16.61 B15.55 B 15.77 B Non-controlling/minority interest —————— — After tax other income/expense -1.65 B-3.27 B-5.17 B-4.3 B-1.99 B-1.31 B -1.22 B Net income before discontinued operations 29.13 B48.33 B37.68 B49.55 B58.47 B57.05 B 58.9 B Discontinued operations —————— — Net income 29.13 B48.33 B37.68 B49.55 B58.47 B57.05 B 58.9 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 27.41 B46.5 B35.89 B47.76 B56.87 B55.68 B 57.51 B Basic earnings per share (Basic EPS) 8.8915.3912.116.2519.7920.05 20.92 Diluted earnings per share (Diluted EPS) 8.8815.3612.0916.2319.7520.02 20.89 Average basic shares outstanding 3.08 B3.02 B2.97 B2.94 B2.87 B2.78 B — Diluted shares outstanding 3.09 B3.03 B2.97 B2.94 B2.88 B2.78 B — EBITDA —98.88 B109.24 B133.96 B148.6 B148.72 B 155.4 B EBIT -29.44 B113.32 B101.91 B125.5 B144.53 B146.01 B 150.69 B Cost of revenue 17.48 B-9.26 B6.39 B9.32 B10.68 B14.21 B 13.41 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) —3.38 B2.48 B2.09 B2.02 B2.71 B 4.71 B