Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 127.01 M151 M153.14 M144.17 M151 M159.84 M 159.84 M Research & development 342.76 M406.31 M458.41 M426.48 M434.68 M433.95 M 433.95 M Operating income 237.18 M366.34 M249.03 M343.47 M410.36 M460.38 M 460.38 M Non-Operating Income, Total 9.12 M3.27 M6.61 M21.39 M35.45 M37.25 M 37.25 M Interest expense, net of interest capitalized 1.06 M948 K898 K915 K898 K898 K 898 K Non-Operating Income, excl. Interest Expenses 5.22 M615 K9.09 M20.58 M33.09 M36.84 M 36.84 M Unusual income/expense 2.84 M1.71 M-3.38 M-108 K1.47 M-487 K -487 K Pretax income 245.25 M368.66 M254.74 M363.94 M444.91 M496.73 M 496.73 M Equity in earnings —————— — Taxes 27.9 M42.31 M78.04 M89.36 M113.41 M82.33 M 82.33 M Non-controlling/minority interest —————— — After tax other income/expense 622 K-370 K-3.1 M-2.36 M-779 K188 K 188 K Net income before discontinued operations 217.34 M326.36 M176.7 M274.57 M331.51 M414.41 M 414.41 M Discontinued operations —————— — Net income 217.34 M326.36 M176.7 M274.57 M331.51 M414.41 M 414.41 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 217.34 M326.36 M176.7 M274.57 M331.51 M414.41 M 414.41 M Basic earnings per share (Basic EPS) 3.745.73.185.066.248.1 8.1 Diluted earnings per share (Diluted EPS) 3.625.523.094.967.85 7.85 Average basic shares outstanding 58.11 M57.28 M55.61 M54.29 M53.13 M51.14 M — Diluted shares outstanding 60.06 M59.14 M57.23 M56.02 M55.24 M52.82 M — EBITDA 284.26 M428.4 M320.23 M391.76 M461.31 M512.68 M 512.68 M EBIT 237.18 M366.34 M249.03 M343.47 M410.36 M460.38 M 460.38 M Cost of revenue 661.93 M857.82 M940.64 M872.82 M900.04 M943.21 M 943.21 M Other cost of goods sold 1.2 M6.5 M9.9 M—4.2 M8 M — Depreciation & amortization (cash flow) 47.08 M62.06 M71.2 M48.29 M50.95 M52.3 M 52.3 M