Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 126.28 M122.3 M136.21 M144.52 M151.23 M137.57 M 119.43 M Research & development —————— — Operating income 770.98 M773.98 M613.46 M315.95 M597.09 M672.61 M 678.81 M Non-Operating Income, Total 2 M1.66 M2.03 M2.38 M14.3 M2.42 M 2.42 M Interest expense, net of interest capitalized 88.75 M47.78 M92.86 M445.39 M529.09 M457.6 M 457.6 M Non-Operating Income, excl. Interest Expenses -86.75 M-46.13 M-90.83 M-443.01 M-514.79 M-455.18 M -455.18 M Unusual income/expense —————— — Pretax income 340.24 M496.11 M453.1 M356.94 M475.86 M533.76 M 533.76 M Equity in earnings —————— — Taxes 78.26 M119.2 M106.56 M87.83 M117.17 M121.61 M 121.61 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 261.99 M376.91 M346.54 M269.11 M358.69 M412.15 M 412.15 M Discontinued operations —————— — Net income 261.99 M376.91 M346.54 M269.11 M358.69 M412.15 M 412.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 261.99 M376.91 M346.54 M269.11 M358.69 M412.15 M 412.15 M Basic earnings per share (Basic EPS) 3.785.435.013.95.216.02 6.02 Diluted earnings per share (Diluted EPS) 3.775.44.993.895.196 6 Average basic shares outstanding 69.26 M69.43 M69.19 M68.98 M68.81 M68.45 M 274.52 M Diluted shares outstanding 69.43 M69.76 M69.42 M69.1 M69.06 M68.71 M 275.48 M EBITDA 948 M936.63 M794.91 M507.58 M784.86 M395.29 M 741.69 M EBIT 910.97 M902.29 M753.81 M469.18 M748.76 M362.65 M 713.7 M Cost of revenue 127.96 M37.84 M55.75 M154.62 M58.79 M70.24 M 70.24 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 37.04 M34.34 M41.1 M38.4 M36.1 M32.64 M 28 M