Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 451.04 M537.96 M627.39 M671.16 M739.63 M752.53 M 776.83 M Research & development —————— — Operating income 251.34 M347.89 M634.75 M612.44 M670.23 M673.37 M 680.69 M Non-Operating Income, Total 3.28 M1.71 M7.08 M14.24 M17.98 M30.95 M 31.93 M Interest expense, net of interest capitalized 1.52 M2.54 M3.4 M6.6 M11.2 M2.2 M — Non-Operating Income, excl. Interest Expenses 2.05 M-320 K1.21 M5.33 M8.24 M23.55 M 26.53 M Unusual income/expense -290 K-515 K2.47 M2.31 M-1.45 M5.2 M 5.4 M Pretax income 174.55 M269.71 M538 M503.28 M533.44 M527.97 M 537.71 M Equity in earnings —————— — Taxes 39.71 M66.47 M126.25 M125.42 M131.14 M136.99 M 142.21 M Non-controlling/minority interest —————— — After tax other income/expense ———2.31 M-1.45 M5.2 M 5.4 M Net income before discontinued operations 134.84 M203.25 M411.74 M377.86 M402.3 M390.97 M 395.5 M Discontinued operations —————— — Net income 134.84 M203.25 M411.74 M377.86 M402.3 M390.97 M 395.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 134.84 M203.25 M411.74 M377.86 M402.3 M390.97 M 395.5 M Basic earnings per share (Basic EPS) 2.433.737.596.997.467.31 7.42 Diluted earnings per share (Diluted EPS) 2.423.717.566.957.427.28 7.38 Average basic shares outstanding 55.48 M54.51 M54.22 M54.07 M53.9 M53.51 M — Diluted shares outstanding 55.69 M54.76 M54.49 M54.38 M54.2 M53.72 M — EBITDA 793.89 M903.68 M1.28 B1.27 B1.52 B1.33 B 1.32 B EBIT 494.23 M605.54 M932.93 M908.95 M851.57 M885.29 M 874.7 M Cost of revenue 2.14 B2.61 B3.54 B3.75 B4.07 B4.14 B 4.14 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 292.92 M298.13 M347.59 M365.76 M400.92 M446.01 M 449.82 M