Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 89.95 M92.16 M106.5 M112.54 M121.02 M177.87 M 199.25 M Research & development 115.94 M117.76 M133.31 M154.36 M181.48 M203.26 M 206.78 M Operating income 399.56 M409.78 M370.01 M495.73 M459.73 M473.94 M 507.43 M Non-Operating Income, Total 12.26 M6.57 M-283.05 K9.25 M12.49 M-12.87 M -20.59 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 6.99 M3.59 M4.8 M13.5 M13.4 M-1.29 M -2.01 M Unusual income/expense 5.27 M2.98 M-5.08 M-4.25 M-915.73 K-11.58 M -18.58 M Pretax income 411.81 M416.35 M369.72 M504.98 M472.21 M461.06 M 486.84 M Equity in earnings —————— — Taxes 64.25 M55.55 M50.97 M76.58 M67.73 M76.38 M 80.08 M Non-controlling/minority interest —————-159.29 K -309.89 K After tax other income/expense —————— — Net income before discontinued operations 347.56 M360.8 M318.76 M428.4 M404.49 M384.84 M 407.07 M Discontinued operations —————— — Net income 347.56 M360.8 M318.76 M428.4 M404.49 M384.84 M 407.07 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 342.61 M355.22 M313.89 M422.06 M398.88 M379.13 M 400.67 M Basic earnings per share (Basic EPS) 1.411.511.361.841.771.74 1.89 Diluted earnings per share (Diluted EPS) 1.411.51.361.841.761.74 1.89 Average basic shares outstanding 242.6 M235.53 M230.83 M229.41 M225.71 M217.83 M — Diluted shares outstanding 243.68 M236.6 M231.22 M229.72 M226.02 M217.85 M — EBITDA 504.3 M508.89 M466.57 M589.05 M554.44 M563.08 M 599.83 M EBIT 399.56 M409.78 M370.01 M495.73 M459.73 M459.04 M 497.24 M Cost of revenue 1.08 B1.11 B1.31 B1.54 B1.54 B1.68 B 1.71 B Other cost of goods sold 22.6 M24.2 M27.9 M31 M35.3 M34.9 M — Depreciation & amortization (cash flow) 104.74 M99.11 M96.57 M93.32 M94.71 M104.04 M 102.59 M