Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 323.47 M369.16 M459.62 M522.7 M570.6 M587.6 M 581.8 M Research & development —————— — Operating income 161.87 M187.88 M345.41 M369.1 M382.5 M386.4 M 386.4 M Non-Operating Income, Total 399 K437 K530 K1 M800 K2.3 M 2.3 M Interest expense, net of interest capitalized 30.29 M32.84 M41.57 M37 M36.9 M31.7 M 31.7 M Non-Operating Income, excl. Interest Expenses -30.29 M-32.84 M-41.57 M-37 M-36.9 M-31.7 M -31.7 M Unusual income/expense 399 K437 K530 K1 M800 K2.3 M 2.3 M Pretax income 131.18 M155.47 M303.31 M333.1 M346.4 M357 M 357 M Equity in earnings —————— — Taxes 33.94 M36.71 M79.88 M89.4 M89.8 M91.6 M 91.6 M Non-controlling/minority interest —————— — After tax other income/expense ——91 K12.2 M13.1 M12.1 M 12.1 M Net income before discontinued operations 97.24 M118.76 M223.43 M243.7 M256.6 M265.4 M 265.4 M Discontinued operations —————— — Net income 97.24 M118.76 M223.43 M243.7 M256.6 M265.4 M 265.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 97.24 M118.76 M223.43 M243.7 M256.6 M265.4 M 265.4 M Basic earnings per share (Basic EPS) 3.34.047.788.659.169.76 9.76 Diluted earnings per share (Diluted EPS) 3.274.017.748.619.19.71 9.71 Average basic shares outstanding 29.5 M29.37 M28.71 M28.16 M28.03 M27.2 M 109.11 M Diluted shares outstanding 29.72 M29.63 M28.87 M28.31 M28.19 M27.33 M 109.6 M EBITDA 258.24 M308.81 M389.82 M418.3 M437.9 M447.8 M 447.8 M EBIT 224.76 M267.27 M345.41 M369.1 M382.5 M386.4 M 386.4 M Cost of revenue 1.14 B1.38 B1.84 B1.85 B1.95 B1.96 B 1.96 B Other cost of goods sold ——1.8 B1.8 B—— — Depreciation & amortization (cash flow) 33.48 M41.54 M44.41 M49.2 M55.4 M61.4 M 61.4 M