Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 572.38 M668.34 M643.21 M698.71 M770.5 M734.99 M 734.99 M Research & development —————— — Operating income 823.34 M899.98 M1.48 B1.47 B1.64 B1.57 B 1.14 B Non-Operating Income, Total 148.66 M27.56 M56.17 M74.99 M50.63 M37.71 M 37.71 M Interest expense, net of interest capitalized 1.85 M539 K2.26 M3.31 M2.89 M2.73 M 2.73 M Non-Operating Income, excl. Interest Expenses 123.71 M3.25 M15.41 M-15.89 M-2.89 M-2.73 M -2.73 M Unusual income/expense 23.09 M23.77 M38.5 M87.57 M50.63 M37.71 M 37.71 M Pretax income 324.12 M938.13 M1.57 B1.55 B7.37 B7.35 B 7.39 B Equity in earnings 11.18 M11.13 M14.18 M8.76 M6.35 M4.87 M 4.87 M Taxes 74.59 M180.74 M336.43 M248.1 M269.55 M250.78 M 250.78 M Non-controlling/minority interest 6.09 M19.34 M3.45 M812 K3.26 M8.76 M 8.76 M After tax other income/expense —————— — Net income before discontinued operations 243.44 M663.03 M1.05 B768.93 M883.31 M782.5 M 782.5 M Discontinued operations —————— — Net income 243.44 M663.03 M1.05 B768.93 M883.31 M782.5 M 782.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 0663.03 M1.05 B768.93 M883.31 M782.5 M 782.5 M Basic earnings per share (Basic EPS) 1.95.269.167.098.437.9 7.9 Diluted earnings per share (Diluted EPS) 1.885.189.066.988.277.77 7.77 Average basic shares outstanding 127.81 M126.08 M114.98 M108.42 M104.81 M99.07 M 398.29 M Diluted shares outstanding 129.17 M128.02 M116.22 M110.14 M106.85 M100.71 M 404.69 M EBITDA 862.28 M943.75 M1.53 B1.52 B1.68 B1.61 B 1.18 B EBIT 824.95 M903.77 M1.49 B1.49 B1.64 B1.57 B 1.14 B Cost of revenue 5.09 B5.95 B6.13 B5.63 B6.18 B6.25 B 6.25 B Other cost of goods sold 9.61 M024.87 M11.79 M29.64 M28.82 M 28.82 M Depreciation & amortization (cash flow) 37.34 M39.98 M33.84 M33.41 M41.19 M40.18 M 40.18 M