Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 44.52 M48.56 M49.33 M46.82 M48.59 M54.7 M 38.59 M Research & development —————— — Operating income 736.08 M372.66 M752.13 M846.33 M774.4 M838.95 M 864.44 M Non-Operating Income, Total 15.54 M13.39 M038.66 M-27.89 M-1.18 M — Interest expense, net of interest capitalized 47.02 M18.75 M49.67 M287.45 M358.91 M288.41 M 276.5 M Non-Operating Income, excl. Interest Expenses -31.48 M-5.37 M-49.67 M-248.79 M-386.8 M-289.59 M — Unusual income/expense —————— — Pretax income 243.72 M349 M351.21 M309.17 M292.6 M354.24 M 364.76 M Equity in earnings —————— — Taxes 57.97 M83.26 M85.53 M74.19 M62.47 M77.98 M 79.96 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 185.75 M265.74 M265.69 M234.98 M230.13 M276.27 M 284.8 M Discontinued operations —————— — Net income 185.75 M265.74 M265.69 M234.98 M230.13 M276.27 M 284.8 M Dilution adjustment 000000 0 Preferred dividends 000000 0 Diluted net income available to common stockholders 185.75 M265.74 M265.69 M234.98 M230.13 M276.27 M 284.8 M Basic earnings per share (Basic EPS) 1.432.062.081.841.82.21 2.29 Diluted earnings per share (Diluted EPS) 1.432.052.081.841.792.2 2.28 Average basic shares outstanding 129.89 M128.96 M127.49 M127.57 M127.7 M124.79 M — Diluted shares outstanding 130.22 M129.54 M127.98 M127.92 M128.33 M125.51 M — EBITDA 723.44 M381.25 M757.83 M844.5 M773.74 M842.15 M — EBIT 707.49 M365.42 M742.19 M830.92 M759.95 M826.09 M 851.55 M Cost of revenue —304.3 M1.39 M——— — Other cost of goods sold —304.3 M———— — Depreciation & amortization (cash flow) 15.95 M15.83 M15.32 M13.59 M13.79 M16.06 M —