Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.6 M4.8 M6.7 M9.4 M14.1 M17.9 M 19.1 M Research & development —————— — Operating income 326.96 M451.47 M620.51 M889.28 M237.6 M319.16 M 347.87 M Non-Operating Income, Total 29.64 M33.88 M52.47 M7.21 M9.12 M8.1 M 10.04 M Interest expense, net of interest capitalized 1.8 M1 M4.28 M10.3 M10.13 M10.65 M 11.28 M Non-Operating Income, excl. Interest Expenses 27.84 M32.88 M48.19 M-3.09 M-1.01 M-2.55 M -1.24 M Unusual income/expense —————— — Pretax income 100.41 M188.8 M195.56 M384.02 M514.72 M634.3 M 661.65 M Equity in earnings —————— — Taxes 11.99 M36.14 M36.45 M75.92 M99.87 M130.69 M 134.71 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 88.42 M152.66 M159.11 M308.09 M414.84 M503.61 M 526.94 M Discontinued operations —————— — Net income 88.42 M152.66 M159.11 M308.09 M414.84 M503.61 M 526.94 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 88.42 M152.66 M159.11 M308.09 M414.84 M503.61 M 526.94 M Basic earnings per share (Basic EPS) 3.966.736.9713.3717.9221.76 22.81 Diluted earnings per share (Diluted EPS) 3.876.626.8813.2217.7821.65 22.7 Average basic shares outstanding 22.32 M22.69 M22.82 M23.05 M23.15 M23.14 M — Diluted shares outstanding 22.85 M23.06 M23.13 M23.31 M23.33 M23.26 M — EBITDA 158.35 M267.43 M296.59 M507.5 M661.73 M816.89 M 542.13 M EBIT 100.41 M188.8 M195.56 M384.02 M514.72 M634.3 M 349.38 M Cost of revenue 15.93 M28.93 M-16.87 M7.59 M919.91 M1.07 B 1.09 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 57.93 M78.63 M101.03 M123.49 M147.01 M182.59 M 192.75 M