Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 14.4 M15.7 M16.36 M16.76 M20.62 M23.96 M 23.62 M Research & development —————— — Operating income 343.94 M388.62 M462.38 M228.14 M255.21 M287.56 M 297 M Non-Operating Income, Total 13.14 M38.86 M41 M43 M22.38 M3.77 M 55.64 M Interest expense, net of interest capitalized 33.93 M32.95 M38.5 M48 M38.96 M32.11 M 33.17 M Non-Operating Income, excl. Interest Expenses -20.78 M5.91 M2.5 M-7.43 M-19.38 M-30.35 M 18.55 M Unusual income/expense ———2.44 M2.81 M2.01 M 3.92 M Pretax income 343 M387.79 M461.17 M382.76 M430.2 M480.64 M 493.81 M Equity in earnings —————— — Taxes —————— — Non-controlling/minority interest 28 K81 K92 K57 K56 K56 K — After tax other income/expense —————— — Net income before discontinued operations 108.39 M157.64 M186.27 M200.55 M227.81 M257.46 M 292.64 M Discontinued operations —————— — Net income 108.39 M157.64 M186.27 M200.55 M227.81 M257.46 M 292.64 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 108.36 M157.56 M186.18 M200.49 M227.75 M257.4 M 292.6 M Basic earnings per share (Basic EPS) 2.773.914.374.434.674.88 5.51 Diluted earnings per share (Diluted EPS) 2.763.94.364.424.664.87 5.5 Average basic shares outstanding 39.19 M40.26 M42.6 M45.22 M48.8 M52.72 M — Diluted shares outstanding 39.3 M40.38 M42.71 M45.33 M48.91 M52.81 M — EBITDA 244.59 M277.99 M336.2 M399.22 M444.62 M504.29 M 516.71 M EBIT 128.23 M150.89 M182.56 M228.14 M255.21 M287.56 M 297 M Cost of revenue ———154.61 M175 M193.08 M 196.81 M Other cost of goods sold ———154.03 M174.21 M192.24 M 196.01 M Depreciation & amortization (cash flow) 116.36 M127.1 M153.64 M171.08 M189.41 M216.73 M 219.71 M