Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 32.06 M34.18 M36.85 M40.58 M44.64 M47.02 M 48.29 M Research & development —————— — Operating income 291.31 M1.09 B502.18 M555.78 M569.42 M632.9 M 641.76 M Non-Operating Income, Total 3.93 M608.91 M-9.7 M-15.21 M-11.55 M-20.46 M -21.43 M Interest expense, net of interest capitalized 20.45 M11.36 M46.15 M199.48 M277.26 M269.77 M 265.95 M Non-Operating Income, excl. Interest Expenses -16.52 M597.55 M-55.85 M-214.69 M-288.82 M-290.23 M -287.38 M Unusual income/expense —————— — Pretax income 123.51 M208.4 M237.43 M269.95 M275.28 M305.12 M 314.1 M Equity in earnings —————— — Taxes 23.93 M40.77 M44.33 M57.48 M58.93 M64.51 M 66.61 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 99.59 M167.63 M193.1 M212.47 M216.35 M240.61 M 247.49 M Discontinued operations —————— — Net income 99.59 M167.63 M193.1 M212.47 M216.35 M240.61 M 247.49 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 99.59 M167.63 M193.1 M212.47 M216.35 M240.61 M 247.49 M Basic earnings per share (Basic EPS) 3.055.125.896.456.557.22 7.41 Diluted earnings per share (Diluted EPS) 35.035.776.346.447.11 7.3 Average basic shares outstanding 32.67 M32.72 M32.78 M32.92 M33.06 M33.31 M — Diluted shares outstanding 33.21 M33.31 M33.44 M33.49 M33.62 M33.84 M — EBITDA 289.34 M1.09 B478.08 M378.49 M313.86 M385.67 M 398.58 M EBIT 270.87 M1.08 B456.03 M356.3 M292.16 M363.13 M 375.94 M Cost of revenue 62.65 M-8.69 M10.08 M7.46 M9 M5.67 M 6.23 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 18.42 M20.04 M22.05 M22.19 M21.68 M22.54 M 22.64 M