Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 165.61 M200.11 M183.35 M181.18 M186.5 M186.6 M 186.6 M Research & development —————— — Operating income 451.18 M764.82 M759.31 M915.85 M971.41 M974.77 M 624.05 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 92.66 M64.78 M67.32 M226.38 M287.67 M254.22 M 254.22 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 116.32 M427.82 M447.58 M397.44 M391.21 M416.73 M 416.73 M Equity in earnings —————— — Taxes 14.05 M146.79 M142.51 M94.57 M92.48 M71.87 M 71.87 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 102.27 M281.02 M305.07 M302.86 M298.72 M344.87 M 344.87 M Discontinued operations —————— — Net income 102.27 M281.02 M305.07 M302.86 M298.72 M344.87 M 344.87 M Dilution adjustment ——00—— — Preferred dividends ——00—— — Diluted net income available to common stockholders 99.6 M277.34 M305.07 M302.86 M298.72 M344.87 M 344.87 M Basic earnings per share (Basic EPS) 0.461.321.61.721.822.16 2.16 Diluted earnings per share (Diluted EPS) 0.461.311.591.711.812.15 2.15 Average basic shares outstanding 216.9 K210.12 K190.81 M176.5 M164.55 M159.96 M 643.07 M Diluted shares outstanding 217.67 K211.3 K191.97 M177.18 M165.27 M160.74 M 646.09 M EBITDA 460.72 M785.9 M782.92 M927.58 M986.8 M978.5 M 380.54 M EBIT 409.35 M715.89 M743.46 M890.06 M952.52 M956.68 M 351.75 M Cost of revenue 176.97 M-58.61 M32.61 M65.25 M64.14 M90.26 M 90.26 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 51.37 M70.01 M39.45 M37.51 M34.28 M21.81 M 28.79 M