Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 51.22 M53.72 M52.37 M56.29 M56.69 M83.32 M 89.61 M Research & development —————— — Operating income 314.71 M373.85 M399.11 M328.46 M427.51 M478.42 M 544.7 M Non-Operating Income, Total -36.17 M-23.2 M-49.08 M-52.55 M-53.76 M-40.1 M -38.92 M Interest expense, net of interest capitalized 31.49 M17.62 M43.17 M75.55 M76.23 M64.34 M 62.33 M Non-Operating Income, excl. Interest Expenses -36.17 M-23.2 M-49.08 M-52.55 M-53.76 M-104.44 M -101.25 M Unusual income/expense —————— — Pretax income 278.54 M350.64 M350.03 M275.91 M373.76 M438.32 M 505.78 M Equity in earnings -193 K-331 K-825 K00— — Taxes 66.02 M72.25 M74.52 M62.75 M84.89 M108.26 M 125.55 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 212.52 M278.39 M275.51 M213.16 M288.86 M330.06 M 380.23 M Discontinued operations —————— — Net income 212.52 M278.39 M275.51 M213.16 M288.86 M330.06 M 380.23 M Dilution adjustment —————-59.91 M -86.53 M Preferred dividends —————-358 K -509 K Diluted net income available to common stockholders 212.52 M278.39 M275.51 M213.16 M288.86 M270.51 M 294.21 M Basic earnings per share (Basic EPS) 3.144.14.023.224.474.13 4.5 Diluted earnings per share (Diluted EPS) 2.883.753.813.124.384.08 4.45 Average basic shares outstanding 67.71 M67.98 M68.48 M66.2 M64.61 M65.44 M — Diluted shares outstanding 73.72 M74.15 M72.27 M68.21 M65.93 M66.38 M — EBITDA 294.09 M368.03 M398.35 M308.82 M393.85 M496.49 M 575.04 M EBIT 277.71 M349.19 M355.14 M267.18 M363.68 M423.64 M 489.04 M Cost of revenue 37.01 M24.65 M43.96 M61.28 M63.84 M54.79 M 55.66 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 16.38 M18.84 M43.2 M41.65 M30.18 M72.85 M 86 M