Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 357.78 M376.31 M489.34 M574.42 M730.07 M883.28 M 957.41 M Research & development —————— — Operating income 190.65 M188.44 M253.85 M418.39 M749.37 M1.31 B 1.59 B Non-Operating Income, Total 889 K1.84 M-17.99 M-30.19 M-82.81 M-21.14 M -23.62 M Interest expense, net of interest capitalized 8.38 M6.2 M13.35 M10.28 M6.65 M9.01 M 9.57 M Non-Operating Income, excl. Interest Expenses -7.55 M-4.55 M-31.48 M-40.68 M-89.89 M-29.89 M -23.8 M Unusual income/expense 52 K188 K134 K202 K432 K-258 K 182 K Pretax income 191.54 M190.27 M235.86 M388.19 M666.56 M1.29 B 1.57 B Equity in earnings —————— — Taxes 41.4 M46.93 M-10.09 M64.8 M144.13 M270.89 M 343.94 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 150.14 M143.35 M245.95 M323.4 M522.43 M1.02 B 1.22 B Discontinued operations —————— — Net income 150.14 M143.35 M245.95 M323.4 M522.43 M1.02 B 1.22 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 150.14 M143.35 M245.95 M323.4 M522.43 M1.02 B 1.22 B Basic earnings per share (Basic EPS) 4.113.956.849.0314.6428.93 34.68 Diluted earnings per share (Diluted EPS) 4.093.936.829.0114.628.88 34.64 Average basic shares outstanding 36.54 M36.28 M35.93 M35.8 M35.69 M35.35 M — Diluted shares outstanding 36.74 M36.45 M36.05 M35.9 M35.77 M35.41 M — EBITDA 213.87 M228.07 M304.81 M457.5 M840.39 M1.39 B 1.65 B EBIT 152.7 M161.49 M222.68 M375.24 M694.22 M1.25 B 1.45 B Cost of revenue 2.31 B2.51 B3.4 B4.22 B5.55 B6.91 B 7.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 61.17 M69.48 M82.13 M82.25 M146.17 M142.98 M 207.31 M