Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 75.2 M78.54 M112.89 M122.11 M117.27 M116.71 M 117.88 M Research & development —————— — Operating income 376.15 M633.54 M689.3 M841.87 M792.89 M945.95 M 948.12 M Non-Operating Income, Total 3.33 M4.27 M4.3 M4.99 M2.58 M5.9 M 6.51 M Interest expense, net of interest capitalized 93.41 M52.2 M119.09 M348.11 M451 M386.46 M 375.69 M Non-Operating Income, excl. Interest Expenses -90.08 M-47.93 M-114.79 M-343.12 M-448.43 M-380.56 M -369.18 M Unusual income/expense —————— — Pretax income 277.7 M416.77 M394.57 M511.88 M522.34 M611.79 M 616.87 M Equity in earnings ————5.1 M12.5 M 8.8 M Taxes 63.26 M97.75 M89.31 M118.95 M120.1 M136.35 M 138.43 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 214.45 M319.02 M305.26 M392.93 M402.24 M475.44 M 478.44 M Discontinued operations —————— — Net income 214.45 M319.02 M305.26 M392.93 M402.24 M475.44 M 478.44 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 214.45 M319.02 M305.26 M392.93 M402.24 M475.44 M 478.44 M Basic earnings per share (Basic EPS) 1.31.941.571.942.012.41 2.43 Diluted earnings per share (Diluted EPS) 1.31.941.571.942.012.41 2.43 Average basic shares outstanding 165.37 M164.5 M194.69 M202.63 M199.94 M197.45 M — Diluted shares outstanding 165.37 M164.86 M195.02 M202.77 M200.07 M197.65 M — EBITDA 311.05 M599.34 M574.12 M502.68 M360.12 M549.81 M 564.98 M EBIT 270.37 M560.64 M521.92 M455.26 M311.93 M507.79 M 523.06 M Cost of revenue 114.25 M-2.84 M66.7 M15.27 M50.75 M23.86 M 24.4 M Other cost of goods sold 1.99 M1.92 M3.12 M3.14 M2.68 M2.95 M 2.99 M Depreciation & amortization (cash flow) 40.69 M48 M52.19 M47.42 M43.64 M42.02 M 41.92 M