Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 82.71 M108.51 M123.01 M282.47 M282.74 M334 M 320.93 M Research & development —————— — Operating income 430.61 M498.06 M586.28 M1.07 B1.34 B1.6 B 1.71 B Non-Operating Income, Total 3.52 M6.95 M7.63 M15.64 M18.78 M31 M 35.11 M Interest expense, net of interest capitalized 17.7 M8.55 M23.64 M746.16 M1.04 B913 M 912.75 M Non-Operating Income, excl. Interest Expenses -14.18 M-1.6 M-16.02 M-730.52 M-1.02 B-882 M -877.64 M Unusual income/expense —————— — Pretax income 192.39 M256.51 M317.65 M471.2 M718.75 M728 M 859.15 M Equity in earnings —————— — Taxes 38.15 M53.69 M67.47 M122.48 M185.07 M178 M 204 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 154.24 M202.82 M250.18 M348.71 M533.67 M550 M 655.42 M Discontinued operations —————— — Net income 154.24 M202.82 M250.18 M348.71 M533.67 M550 M 655.42 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 153.53 M202.49 M250.13 M348.71 M533.67 M549 M 654.42 M Basic earnings per share (Basic EPS) 2.172.793.21.792.562.31 2.56 Diluted earnings per share (Diluted EPS) 2.172.783.21.782.552.3 2.55 Average basic shares outstanding 70.83 M72.68 M78.05 M195.3 M208.46 M238.02 M — Diluted shares outstanding 70.88 M72.87 M78.19 M195.87 M209.34 M239.12 M — EBITDA 427.63 M497.51 M571.35 M682.18 M434.17 M782 M 880.55 M EBIT 412.91 M489.52 M562.63 M537.93 M278.59 M641 M 739.55 M Cost of revenue ———213.2 M105.92 M150 M 150.6 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 8.72 M7.99 M8.7 M144.25 M149.87 M141 M 141 M