Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 165.96 M190.99 M231.55 M252.42 M324.88 M399.61 M 408.49 M Research & development —————— — Operating income 263.36 M358.83 M412.57 M505.27 M678.03 M835.34 M 918.49 M Non-Operating Income, Total -316 K-4 M-3.3 M-14.72 M68.42 M335.69 M 331.52 M Interest expense, net of interest capitalized ————4.28 M1.94 M 1.98 M Non-Operating Income, excl. Interest Expenses -316 K-4 M-3.3 M-1.6 M65.26 M70.37 M 71.53 M Unusual income/expense ———-13.12 M-1.11 M263.38 M 258.01 M Pretax income 274.46 M369.98 M437.13 M547.98 M754.4 M1.17 B 1.26 B Equity in earnings —————-500 K — Taxes 56.07 M96.88 M77.52 M128.48 M184.44 M253.47 M 269.95 M Non-controlling/minority interest 52.09 M46.28 M50.27 M54.64 M68.46 M108.71 M 116.67 M After tax other income/expense ———-13.12 M-1.11 M263.38 M 258.01 M Net income before discontinued operations 166.3 M226.83 M309.34 M364.87 M501.51 M812.79 M 869.69 M Discontinued operations —————— — Net income 166.3 M226.83 M309.34 M364.87 M501.51 M812.79 M 869.69 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 166.3 M226.83 M309.09 M364.4 M501.12 M812.16 M 869.11 M Basic earnings per share (Basic EPS) 0.921.131.51.732.353.81 4.07 Diluted earnings per share (Diluted EPS) 0.881.091.481.712.333.78 4.05 Average basic shares outstanding 180.41 M201.42 M205.58 M210.8 M213.03 M213.21 M — Diluted shares outstanding 188.22 M207.25 M208.4 M212.67 M214.92 M214.9 M — EBITDA 362.75 M463.72 M531.68 M678.92 M802.43 M968.24 M 1.15 B EBIT 263.36 M357.24 M424.48 M570.62 M678.03 M835.34 M 918.49 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 99.4 M103.3 M107.2 M108.3 M124.4 M132.9 M 231.2 M