Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 391.58 M397.28 M373.51 M370.23 M372.06 M404.35 M 349.48 M Research & development —————— — Operating income 61.12 M76.29 M-39.86 M659.54 M600.07 M715.81 M 848.41 M Non-Operating Income, Total 15.23 M16.02 M17.33 M5.36 M7.27 M28.14 M 32.42 M Interest expense, net of interest capitalized 108.61 M52.38 M105.56 M481.4 M591.05 M583.69 M 573.51 M Non-Operating Income, excl. Interest Expenses -93.38 M-36.36 M-88.23 M-476.04 M-583.78 M-555.55 M -541.1 M Unusual income/expense —————— — Pretax income 359.74 M462.85 M475.78 M463.81 M464.58 M583.4 M 632.46 M Equity in earnings —————— — Taxes 70.72 M95.11 M96.16 M97.49 M91.58 M118.8 M 127.96 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 289.02 M367.74 M379.63 M366.31 M373 M464.6 M 504.5 M Discontinued operations —————— — Net income 289.02 M367.74 M379.63 M366.31 M373 M464.6 M 504.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 288.28 M366.7 M378.62 M365.43 M372.16 M463.57 M 503.46 M Basic earnings per share (Basic EPS) 2.42.842.812.722.763.28 3.58 Diluted earnings per share (Diluted EPS) 2.42.832.82.712.753.27 3.57 Average basic shares outstanding 120.02 M129.28 M134.78 M134.51 M134.95 M141.5 M — Diluted shares outstanding 120.09 M129.51 M135.12 M134.75 M135.23 M141.83 M — EBITDA 74.58 M86.12 M-26.3 M185.28 M17.96 M142.07 M — EBIT 58.44 M68.29 M-47.2 M167.09 M1.3 M124.93 M 266.99 M Cost of revenue ————25.15 M53.87 M 32.54 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 13.71 M16.91 M18.58 M17.5 M16.02 M17.14 M —