Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 139.1 M165.6 M164.3 M178.9 M192.3 M262.8 M 268.5 M Research & development —————— — Operating income 549.5 M1.26 B711.7 M367.6 M329.5 M565.4 M 598.7 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 192 M164.2 M166.6 M266.5 M419.5 M462.9 M 456.6 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 549.5 M1.26 B711.7 M367.6 M329.5 M565.4 M 598.7 M Equity in earnings —————— — Taxes 128.5 M302.6 M175.9 M81.5 M81.6 M141.5 M 145.3 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 421 M958.3 M535.8 M286.1 M247.9 M423.9 M 453.4 M Discontinued operations —————— — Net income 421 M958.3 M535.8 M286.1 M247.9 M423.9 M 453.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 421 M958.3 M535.8 M286.1 M247.9 M423.9 M 453.4 M Basic earnings per share (Basic EPS) 23.5759.5739.522.0920.1237.02 40.87 Diluted earnings per share (Diluted EPS) 23.4759.5239.3221.9919.8836.38 40.12 Average basic shares outstanding 17.86 M16.09 M13.56 M12.95 M12.32 M11.45 M — Diluted shares outstanding 17.94 M16.1 M13.63 M13.01 M12.47 M11.65 M — EBITDA 574.7 M1.29 B738.8 M396.1 M359.7 M594.4 M 626.7 M EBIT 549.5 M1.26 B711.7 M367.6 M329.5 M565.4 M 598.7 M Cost of revenue 37.9 M38.8 M46.4 M70.7 M888.2 M687.8 M 665.2 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 25.2 M27.7 M27.1 M28.5 M30.2 M29 M 28 M