Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 19.19 M28.36 M38.06 M41.13 M38.47 M44.7 M — Research & development —————— — Operating income 804.39 M1.14 B685.73 M1.06 B1.19 B1.06 B 1.14 B Non-Operating Income, Total 198.17 M165.01 M260.69 M258.57 M-3.21 M-6.24 M -6.24 M Interest expense, net of interest capitalized 71.15 M84.34 M84.45 M89.69 M108.01 M68.29 M 53.83 M Non-Operating Income, excl. Interest Expenses 127.02 M80.66 M176.23 M168.88 M-111.22 M-74.53 M -60.08 M Unusual income/expense —————— — Pretax income 479.44 M764.83 M952.78 M767.49 M771.29 M791.23 M 819.27 M Equity in earnings —————— — Taxes 85.81 M164.16 M209.84 M164.37 M166.85 M173.05 M 173.05 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 393.63 M600.67 M742.93 M603.12 M604.44 M618.18 M 590.04 M Discontinued operations —————-35.54 M — Net income 393.63 M600.67 M742.93 M603.12 M604.44 M582.64 M 582.64 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 393.63 M600.67 M742.93 M603.12 M604.44 M582.64 M 582.64 M Basic earnings per share (Basic EPS) 2.013.194.423.813.964.18 4.18 Diluted earnings per share (Diluted EPS) 23.164.353.773.924.14 4.14 Average basic shares outstanding 195.44 M188.37 M167.93 M158.14 M152.47 M139.44 M 561.56 M Diluted shares outstanding 196.64 M190.26 M170.66 M160.13 M154.19 M140.81 M 572.96 M EBITDA 822.69 M1.16 B700.93 M1.08 B1.21 B1.07 B 1.16 B EBIT 804.39 M1.14 B685.73 M1.06 B1.19 B1.06 B 1.14 B Cost of revenue 602.17 M153.62 M444.51 M105.59 M68.1 M91.81 M 109 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.3 M15.9 M15.2 M15 M18 M10 M 25.04 M