Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 159.48 M184.05 M203.09 M208.17 M226.7 M248.65 M 252.38 M Research & development —————— — Operating income 245.84 M655.85 M877.15 M756.05 M770.39 M958.54 M 1.06 B Non-Operating Income, Total 4.39 M3.13 M15.09 M79.29 M58.74 M58.31 M 64.53 M Interest expense, net of interest capitalized 19.25 M7.71 M810 K1.22 M410 K108 K 83 K Non-Operating Income, excl. Interest Expenses -19.75 M-8.31 M190 K74.45 M61.27 M56.91 M 64.47 M Unusual income/expense 4.89 M3.73 M14.09 M3.62 M-2.95 M1.29 M -30 K Pretax income 209.19 M641.14 M876.03 M845.23 M820.46 M1.01 B 1.13 B Equity in earnings -10.22 M-157 K10.11 M-14.82 M2.16 M8.58 M 9.15 M Taxes 55.32 M165.86 M223.32 M220.76 M205.08 M247.35 M 275.43 M Non-controlling/minority interest 4.16 M6.6 M4.5 M6.75 M12.66 M8.4 M 8.91 M After tax other income/expense —————— — Net income before discontinued operations 139.49 M468.52 M658.32 M602.9 M604.88 M765.19 M 846.78 M Discontinued operations —————— — Net income 139.49 M468.52 M658.32 M602.9 M604.88 M765.19 M 846.78 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 139.49 M468.52 M658.32 M602.9 M604.88 M765.19 M 846.78 M Basic earnings per share (Basic EPS) 0.632.092.952.712.713.5 3.88 Diluted earnings per share (Diluted EPS) 0.622.062.912.652.653.43 3.82 Average basic shares outstanding 223.28 M224.04 M223.12 M222.84 M222.77 M218.95 M — Diluted shares outstanding 225.56 M227.19 M226.22 M227.32 M227.93 M222.98 M — EBITDA 323.99 M734.91 M963.69 M810.88 M865.55 M1.02 B 1.15 B EBIT 279.14 M689.52 M919.96 M770.92 M812.42 M952.16 M 1.08 B Cost of revenue 1.97 B2.94 B2.86 B2.43 B2.72 B2.97 B 3.07 B Other cost of goods sold —2.94 B2.86 B2.43 B2.72 B2.97 B 3.07 B Depreciation & amortization (cash flow) 44.84 M45.39 M43.73 M39.95 M53.13 M68.56 M 68.09 M