Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 80.58 M87.08 M102.42 M105.82 M114.15 M131.15 M 140.85 M Research & development —————— — Operating income 684.89 M704.17 M749.24 M656.52 M636.51 M720.01 M 775.42 M Non-Operating Income, Total -2.53 M-4.06 M741 K1.83 M1.15 M-157 K -122 K Interest expense, net of interest capitalized 27.32 M18.56 M41.26 M325.97 M437.36 M409.78 M 404.84 M Non-Operating Income, excl. Interest Expenses -29.85 M-22.62 M-40.52 M-324.14 M-436.2 M-409.94 M -404.96 M Unusual income/expense —————— — Pretax income 328.04 M349.44 M370.28 M267.61 M226.3 M290.25 M 326.93 M Equity in earnings —————— — Taxes 61.64 M64.68 M67.08 M44.68 M36.16 M51.22 M 60.32 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 266.4 M284.76 M303.2 M222.93 M190.14 M239.03 M 266.6 M Discontinued operations —————— — Net income 266.4 M284.76 M303.2 M222.93 M190.14 M239.03 M 266.6 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 266.4 M284.76 M303.2 M222.93 M190.14 M239.03 M 266.6 M Basic earnings per share (Basic EPS) 2.812.872.742.011.682 2.15 Diluted earnings per share (Diluted EPS) 2.812.862.742.011.681.99 2.14 Average basic shares outstanding 94.88 M99.31 M110.76 M110.86 M113.17 M119.75 M — Diluted shares outstanding 94.93 M99.4 M110.83 M110.89 M113.24 M119.94 M — EBITDA 694.72 M756.14 M782.34 M496.48 M246.5 M358.96 M 434.62 M EBIT 646.53 M675.29 M714.02 M439.63 M187.32 M295.59 M 358.07 M Cost of revenue 39.77 M23.08 M19.96 M14.79 M28.31 M71.4 M 69.65 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 47.92 M79.58 M68.32 M56.85 M59.18 M63.37 M 76.55 M