Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 84.6 M87.78 M101.68 M117.56 M131.41 M149.34 M 156.29 M Research & development —————— — Operating income 447.44 M588.04 M584.82 M634.64 M626.37 M690.6 M 724.11 M Non-Operating Income, Total 5.45 M4.96 M6.46 M4.48 M13.82 M10.03 M -3.59 M Interest expense, net of interest capitalized 68.45 M31.1 M65.86 M275.23 M390.08 M359.91 M 361.59 M Non-Operating Income, excl. Interest Expenses -63 M-26.14 M-59.4 M-270.75 M-376.26 M-349.88 M -365.18 M Unusual income/expense —————— — Pretax income 184.41 M240.93 M241.72 M318.6 M253.93 M320.13 M 350.44 M Equity in earnings ————-14.4 M-1.14 M -1.69 M Taxes 28.6 M35.77 M24.11 M62.73 M39.49 M65.67 M 72.48 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 155.81 M205.16 M217.61 M255.86 M228.83 M255.6 M 278.76 M Discontinued operations —————— — Net income 155.81 M205.16 M217.61 M255.86 M228.83 M255.6 M 278.76 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 155.81 M205.16 M217.61 M255.86 M228.83 M255.6 M 278.76 M Basic earnings per share (Basic EPS) 1.62.162.332.722.422.68 2.86 Diluted earnings per share (Diluted EPS) 1.592.142.32.692.42.66 2.83 Average basic shares outstanding 97.36 M95.03 M93.53 M93.94 M94.4 M95.28 M — Diluted shares outstanding 98.09 M95.9 M94.59 M95.1 M95.41 M96.16 M — EBITDA 408.74 M557.76 M537.99 M370.98 M239.41 M333.64 M 488.49 M EBIT 362.04 M541.08 M501.08 M337.08 M208.86 M307.5 M 341.1 M Cost of revenue 70.56 M-18.12 M11.71 M46.11 M51.26 M41.97 M 42.21 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 32.18 M52.93 M36.9 M33.89 M30.55 M26.14 M 147.39 M