Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 36.4 M39.95 M38.3 M44.29 M51.35 M55.12 M 39.77 M Research & development —————— — Operating income 486.03 M493.72 M502.2 M531.09 M570.32 M673.31 M 688.15 M Non-Operating Income, Total -2.09 M-2.13 M-2.13 M-2.13 M-2.1 M-1.8 M -1.82 M Interest expense, net of interest capitalized 60.6 M67.03 M72.54 M105.46 M122.48 M159.24 M 167.57 M Non-Operating Income, excl. Interest Expenses -60.6 M-67.03 M-72.54 M-105.46 M-122.48 M-159.24 M -167.57 M Unusual income/expense -2.09 M-2.13 M-2.13 M-2.13 M-2.1 M-1.8 M -1.82 M Pretax income 653.96 M689.22 M710.29 M745.38 M789.61 M905.44 M 910.51 M Equity in earnings 7.95 M6.8 M7.7 M2.3 M-2.8 M-8.16 M -8.92 M Taxes —————— — Non-controlling/minority interest 836 K410 K652 K853 K619 K749 K 739 K After tax other income/expense —————— — Net income before discontinued operations 238.11 M279 M166.79 M82.96 M45.96 M40.5 M -5.25 M Discontinued operations —————— — Net income 238.11 M279 M166.79 M82.96 M45.96 M40.5 M -5.25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 237.59 M278.64 M166.94 M82.98 M45.97 M40.51 M -5.25 M Basic earnings per share (Basic EPS) 1.61.871.110.550.30.24 -0.03 Diluted earnings per share (Diluted EPS) 1.61.871.110.550.30.24 -0.03 Average basic shares outstanding 148.28 M148.67 M150.11 M151.71 M153.41 M167.92 M — Diluted shares outstanding 148.64 M148.89 M150.42 M152.04 M154.01 M168.72 M — EBITDA 382.92 M394.66 M398.9 M395.91 M414.32 M464.77 M 426.11 M EBIT 94.28 M106.56 M103.32 M81.01 M49.28 M49.41 M 4.45 M Cost of revenue 250.85 M259.46 M258.37 M266.43 M280.66 M314.5 M 319.93 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 288.65 M288.09 M295.59 M314.9 M365.05 M415.36 M 421.65 M