Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 65.39 M51.84 M56.58 M63.47 M98.9 M71.95 M 71.95 M Research & development —————— — Operating income 491.44 M530 M595.23 M584.34 M703.1 M899.32 M 899.32 M Non-Operating Income, Total 88.49 M142.99 M94.42 M10.01 M8.35 M309.9 M 64.72 M Interest expense, net of interest capitalized 220.63 M203.13 M204.8 M212.91 M235.53 M258.4 M 258.4 M Non-Operating Income, excl. Interest Expenses -132.14 M-60.13 M-110.38 M-202.9 M-227.18 M51.5 M -193.68 M Unusual income/expense —————— — Pretax income 790.95 M799.8 M850.9 M881.64 M950.05 M1.04 B 1.04 B Equity in earnings 66.51 M111.72 M26.03 M10.56 M48.21 M35.46 M 35.46 M Taxes 1.53 M15.67 M10.24 M697 K929 K2.1 M 2.1 M Non-controlling/minority interest 30.46 M27.14 M24.67 M24.88 M69.78 M33.11 M 33.11 M After tax other income/expense —————— — Net income before discontinued operations 568.87 M488.55 M408.31 M405.82 M741.52 M669.67 M 669.67 M Discontinued operations —————— — Net income 568.87 M488.55 M408.31 M405.82 M741.52 M669.67 M 669.67 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 568.87 M488.55 M408.31 M405.82 M741.52 M669.67 M 669.67 M Basic earnings per share (Basic EPS) 8.697.516.276.3211.5510.4 10.4 Diluted earnings per share (Diluted EPS) 8.697.516.276.3211.5410.4 10.4 Average basic shares outstanding 65.45 M65.05 M65.08 M64.25 M64.23 M64.38 M 257.48 M Diluted shares outstanding 65.56 M65.09 M65.1 M64.25 M64.25 M64.4 M 257.58 M EBITDA 1.19 B1.15 B1.27 B1.31 B1.36 B1.48 B 1.47 B EBIT 662.48 M622.43 M725.06 M757.15 M768.96 M860.4 M 855.21 M Cost of revenue 264.08 M265.03 M283.73 M299.74 M326.29 M353.38 M 353.38 M Other cost of goods sold 263.39 M264.89 M283.35 M299.67 M326.11 M353.36 M 353.36 M Depreciation & amortization (cash flow) 532.17 M529.6 M546.03 M555.35 M588.01 M614.7 M 614.7 M