Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 528.93 M619.92 M665.1 M747.86 M751 M743.07 M 724.7 M Research & development —————— — Operating income 432.73 M589.86 M650.98 M617.26 M227.35 M25.16 M 70.39 M Non-Operating Income, Total 197.55 M-60.87 M30.12 M97.58 M-12.92 M-22.02 M -134.31 M Interest expense, net of interest capitalized 86.43 M73.91 M59.29 M136.71 M126.29 M107.03 M 105.89 M Non-Operating Income, excl. Interest Expenses 11.13 M-98.89 M-59.69 M-134.67 M-122.69 M-106.48 M -105.71 M Unusual income/expense 99.98 M-35.89 M30.52 M95.54 M-16.52 M-22.58 M -134.5 M Pretax income 447.11 M480.71 M622.99 M581.28 M93.11 M-99.5 M 29.17 M Equity in earnings -27.6 M-40.2 M———— — Taxes 81.81 M81.87 M130.38 M100.91 M67.82 M42.66 M 17.42 M Non-controlling/minority interest 1 M7.86 M6.38 M5.75 M3.09 M2.17 M 1.81 M After tax other income/expense -17.27 M-4.96 M-27.54 M-1.59 M-33.25 M-2.5 M 35.9 M Net income before discontinued operations 364.3 M390.98 M486.23 M474.62 M22.2 M-144.34 M -184.65 M Discontinued operations 0————— — Net income 364.3 M390.98 M486.23 M474.62 M22.2 M-144.34 M -184.65 M Dilution adjustment ——00—— — Preferred dividends ——3.52 M-3.32 M—— — Diluted net income available to common stockholders 364.3 M390.98 M482.7 M477.94 M10.3 M-144.34 M -184.65 M Basic earnings per share (Basic EPS) 7.357.779.579.270.2-2.91 -3.71 Diluted earnings per share (Diluted EPS) 7.27.69.489.220.2-2.91 -3.71 Average basic shares outstanding 49.55 M50.29 M50.81 M51.23 M51.38 M49.56 M — Diluted shares outstanding 50.61 M51.42 M51.3 M51.45 M51.63 M49.56 M — EBITDA 2.5 B3.09 B3.63 B3.56 B3.15 B2.79 B 2.5 B EBIT 2.26 B2.83 B3.33 B3.24 B2.79 B2.39 B 2.15 B Cost of revenue ————46.99 M12.44 M 7.17 M Other cost of goods sold ————46.99 M12.44 M 7.17 M Depreciation & amortization (cash flow) 234.92 M265.54 M303.87 M314.12 M361.74 M403.31 M 350.1 M