Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 992.5 M1.21 B1.34 B1.5 B1.53 B1.63 B 1.63 B Research & development 93.3 M92.7 M110.3 M137.4 M155.1 M172.2 M 172.2 M Operating income 311.8 M505.8 M507.6 M533.1 M705.7 M682.9 M 682.9 M Non-Operating Income, Total 8.5 M8.8 M25 M14.9 M9.1 M16.4 M 20.2 M Interest expense, net of interest capitalized 36.8 M23.1 M57.3 M105.3 M114.3 M100 M 100 M Non-Operating Income, excl. Interest Expenses -36.8 M-23.1 M-57.3 M-105.3 M-114.3 M-100 M -96.2 M Unusual income/expense 8.5 M8.8 M25 M14.9 M9.1 M16.4 M 16.4 M Pretax income 266.5 M491.5 M475.3 M412.9 M582.3 M566.5 M 566.5 M Equity in earnings —————— — Taxes 28.1 M2.45 B89.5 M118.7 M190 M191.6 M 191.6 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 238.4 M2.94 B385.8 M294.2 M392.3 M374.9 M 374.9 M Discontinued operations —————— — Net income 238.4 M2.94 B385.8 M294.2 M392.3 M374.9 M 374.9 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 238.4 M2.94 B385.8 M294.2 M392.3 M374.9 M 374.9 M Basic earnings per share (Basic EPS) 1.2114.951.961.491.971.88 1.88 Diluted earnings per share (Diluted EPS) 1.214.791.941.481.961.87 1.87 Average basic shares outstanding 196.4 M196.8 M197.2 M198 M198.9 M199.1 M 798 M Diluted shares outstanding 198.4 M199.2 M198.8 M199.2 M200.4 M200 M 801.9 M EBITDA 592.7 M812.6 M818.2 M900.8 M1.08 B1.06 B 910.9 M EBIT 18.5 M194 M126 M533.1 M705.7 M682.9 M 533.5 M Cost of revenue 896.1 M966.7 M1.17 B1.24 B1.3 B1.41 B 1.41 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 574.2 M618.6 M692.2 M367.7 M375.1 M377.4 M 377.4 M