Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 131.9 M145.2 M217.2 M216.3 M224.4 M219.7 M 210.6 M Research & development —————— — Operating income 469 M517.3 M735 M803 M652.6 M842 M 839.2 M Non-Operating Income, Total -8 M8.3 M46.3 M25.6 M1.6 M200 K 200 K Interest expense, net of interest capitalized 26.6 M17.3 M78.9 M401.3 M480.9 M352.6 M 352.6 M Non-Operating Income, excl. Interest Expenses -34.6 M-9 M-32.6 M-375.7 M-479.3 M-352.4 M -352.4 M Unusual income/expense —————— — Pretax income 209.3 M155.6 M257.1 M336.8 M294.5 M391.7 M 391.7 M Equity in earnings —————— — Taxes 48.1 M55.7 M54.9 M79.3 M68.5 M89.6 M 89.6 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 161.2 M192.1 M202.2 M257.5 M226 M302.1 M 302.1 M Discontinued operations —————— — Net income 161.2 M192.1 M202.2 M257.5 M226 M302.1 M 302.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 161.2 M192.1 M202.2 M257.5 M226 M302.1 M 302.1 M Basic earnings per share (Basic EPS) 2.533.121.962.482.192.95 2.95 Diluted earnings per share (Diluted EPS) 2.533.111.962.482.192.94 2.94 Average basic shares outstanding 63.61 M61.65 M103.27 M103.75 M102.98 M102.57 M 412.08 M Diluted shares outstanding 63.73 M61.74 M103.34 M103.78 M103.19 M102.83 M 413 M EBITDA 473 M531.6 M691.2 M437.6 M204.3 M456.9 M 454.1 M EBIT 427.9 M487.2 M635.7 M383.8 M147.3 M406.1 M 403.3 M Cost of revenue —-14.7 M——67.8 M26.8 M 26.8 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 45.1 M44.4 M55.5 M53.8 M57 M50.8 M 50.8 M