Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 98.38 M93.8 M110.27 M111.74 M114.66 M116.56 M 92.44 M Research & development —————— — Operating income 374.23 M690.11 M597.84 M560.03 M501.87 M597.89 M 646.7 M Non-Operating Income, Total 7.39 M7.78 M9.97 M11.64 M13.57 M14.76 M 15.3 M Interest expense, net of interest capitalized 50.1 M29.43 M56.81 M313.35 M397.84 M350.86 M 333.02 M Non-Operating Income, excl. Interest Expenses -42.71 M-21.64 M-46.84 M-301.71 M-384.27 M-336.1 M -317.72 M Unusual income/expense —————— — Pretax income 189.12 M325.55 M290.63 M227.12 M197.85 M261.98 M 280.33 M Equity in earnings —————— — Taxes 35.32 M72.18 M64.83 M55.91 M47.86 M56.08 M 60.98 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 153.8 M253.37 M225.8 M171.2 M149.99 M205.9 M 219.35 M Discontinued operations —————— — Net income 153.8 M253.37 M225.8 M171.2 M149.99 M205.9 M 219.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 153.8 M250.4 M217.93 M163.32 M137.35 M184.82 M 198.27 M Basic earnings per share (Basic EPS) 3.876.295.54.163.484.67 5.01 Diluted earnings per share (Diluted EPS) 3.866.255.484.143.464.63 4.96 Average basic shares outstanding 39.73 M39.84 M39.6 M39.27 M39.45 M39.62 M — Diluted shares outstanding 39.89 M40.05 M39.79 M39.43 M39.7 M39.93 M — EBITDA 329.27 M574.46 M544.26 M248.01 M105.03 M226.79 M 285.6 M EBIT 309.07 M654.36 M538.46 M226.71 M84.93 M207.99 M 274.84 M Cost of revenue 117.8 M-50.5 M-7.8 M9 M11.15 M11.5 M 10 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 20.2 M21.1 M21.4 M21.3 M20.1 M18.8 M 10.76 M