Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 384.13 M459.57 M566.29 M628.02 M662.47 M729.54 M 735.44 M Research & development 294.22 M382.04 M520.28 M629.03 M693.08 M767.39 M 821.92 M Operating income 377.79 M505.5 M459.09 M429.33 M691.43 M916.37 M 1.03 B Non-Operating Income, Total 15.76 M-318 K52.61 M183.85 M247.29 M270.13 M 296.52 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -442 K-7.13 M2.6 M25.16 M19.35 M-8.01 M 4 M Unusual income/expense 16.2 M6.82 M50.01 M158.69 M227.95 M278.14 M 292.52 M Pretax income 393.99 M512.31 M509.1 M588.02 M919.38 M1.19 B 1.33 B Equity in earnings —————— — Taxes 13.99 M84.92 M21.39 M62.32 M205.24 M285.6 M 312.61 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 380 M427.39 M487.71 M525.71 M714.14 M908.91 M 1.01 B Discontinued operations —————— — Net income 380 M427.39 M487.71 M525.71 M714.14 M908.91 M 1.01 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 439.54 M490.08 M553.15 M568.55 M714.14 M908.91 M 1.01 B Basic earnings per share (Basic EPS) 2.522.793.143.274.415.55 6.2 Diluted earnings per share (Diluted EPS) 2.362.6333.224.325.44 6.11 Average basic shares outstanding 135.55 M138.47 M140.64 M160.53 M161.88 M163.67 M — Diluted shares outstanding 160.73 M162.28 M162.44 M163.49 M165.23 M167 M — EBITDA 439.38 M565.21 M509.59 M460.45 M725.38 M958.65 M 1.09 B EBIT 377.79 M505.5 M459.09 M429.33 M691.43 M916.37 M 1.03 B Cost of revenue 408.93 M503.68 M609.4 M677.29 M699.64 M782.02 M 865.88 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 61.59 M59.71 M50.5 M31.11 M33.94 M42.28 M 57.48 M