Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 205.36 M212.1 M222.09 M218.06 M230.23 M254.6 M 254.6 M Research & development —————— — Operating income 185.85 M111.91 M141.51 M199.36 M220.32 M238.71 M 238.71 M Non-Operating Income, Total -107 K477 K1.79 M6.15 M-6.85 M5.02 M 5.02 M Interest expense, net of interest capitalized 156 K153 K97 K66 K78 K1.76 M — Non-Operating Income, excl. Interest Expenses -156 K-153 K-97 K-66 K-14.05 M-1.76 M 0 Unusual income/expense -107 K477 K1.79 M6.15 M7.11 M5.02 M 5.02 M Pretax income 185.75 M112.39 M143.3 M205.51 M213.46 M241.97 M 241.97 M Equity in earnings —————— — Taxes 43.41 M22.8 M32.01 M46.9 M46.12 M50.36 M 50.36 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 142.33 M89.59 M111.29 M158.61 M167.35 M191.61 M 191.61 M Discontinued operations —————— — Net income 142.33 M89.59 M111.29 M158.61 M167.35 M191.61 M 191.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 142.05 M89.36 M111.03 M158.2 M166.89 M191.23 M 191.23 M Basic earnings per share (Basic EPS) 5.173.264.045.776.086.98 6.98 Diluted earnings per share (Diluted EPS) 5.163.254.045.766.076.98 6.98 Average basic shares outstanding 27.48 M27.45 M27.46 M27.44 M27.47 M27.39 M — Diluted shares outstanding 27.52 M27.47 M27.48 M27.46 M27.49 M27.41 M — EBITDA 414.97 M350.45 M400.57 M470.94 M510.56 M579.32 M 308.55 M EBIT 370.34 M304.57 M349.36 M415.04 M448.39 M507.87 M 237.1 M Cost of revenue 1.08 B1.32 B1.43 B1.44 B1.45 B1.45 B 1.45 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 44.51 M45.88 M51.21 M55.9 M62.17 M71.45 M 71.45 M