Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 259.77 M262.43 M293.48 M327.67 M393.03 M445.48 M 473.09 M Research & development —————— — Operating income 215.94 M187.69 M315.56 M442.03 M482.21 M559.96 M 578.84 M Non-Operating Income, Total 8.6 M4.45 M10.2 M21.61 M29.21 M16.59 M 7.81 M Interest expense, net of interest capitalized 10.24 M4.49 M2.83 M2.98 M4.43 M4.18 M 5.34 M Non-Operating Income, excl. Interest Expenses 7.92 M4.2 M16.76 M28.35 M36.46 M26.71 M 17.02 M Unusual income/expense 676 K243 K-6.56 M-6.74 M-7.25 M-10.12 M -11.12 M Pretax income 59.22 M52.78 M180.12 M292 M307.79 M367.88 M 395.98 M Equity in earnings —————— — Taxes 24.88 M4.2 M37.91 M73.08 M74.38 M86.69 M 84.55 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 311.43 M Discontinued operations —————— — Net income 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 311.43 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 34.34 M48.57 M142.21 M218.92 M233.41 M281.19 M 311.43 M Basic earnings per share (Basic EPS) 1.081.64.817.468.029.68 10.62 Diluted earnings per share (Diluted EPS) 1.071.574.747.377.929.56 10.47 Average basic shares outstanding 31.67 M30.34 M29.55 M29.33 M29.11 M29.06 M — Diluted shares outstanding 32.09 M30.84 M30 M29.7 M29.48 M29.42 M — EBITDA 273.81 M267.38 M395.34 M538.69 M600.1 M761.14 M 823.19 M EBIT 38.57 M48.39 M169.92 M270.39 M279.54 M358.56 M 395.44 M Cost of revenue 2.64 B2.63 B3.16 B3.36 B3.77 B4.41 B 4.97 B Other cost of goods sold 2.64 B2.63 B3.16 B3.36 B3.77 B4.41 B 4.97 B Depreciation & amortization (cash flow) 175.9 M152.65 M144.18 M163.09 M198.57 M269.57 M 322.82 M