Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 452.6 M545.07 M556.81 M571.27 M586.36 M635.15 M 652.99 M Research & development 132.43 M160.87 M204.19 M228.8 M248.2 M264.35 M 268 M Operating income 176.26 M268.03 M201.97 M276.27 M351.1 M431.56 M 463.54 M Non-Operating Income, Total 62.65 M56.56 M70 M49.28 M64.11 M70.24 M — Interest expense, net of interest capitalized 757 K780 K800 K1.01 M1.02 M1.17 M — Non-Operating Income, excl. Interest Expenses 61.89 M55.78 M69.2 M48.27 M63.09 M69.08 M — Unusual income/expense —————— — Pretax income 115.43 M290.5 M236 M302.59 M383.42 M451.26 M 485.61 M Equity in earnings 5 M002.48 M2.48 M0 — Taxes 14.6 M70.53 M62.09 M69.84 M89.6 M107.28 M 103.25 M Non-controlling/minority interest 734 K00365 K00 — After tax other income/expense —————— — Net income before discontinued operations 100.1 M219.97 M173.91 M232.39 M293.82 M343.98 M 382.35 M Discontinued operations —————— — Net income 100.1 M219.97 M173.91 M232.39 M293.82 M343.98 M 382.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 100.1 M219.97 M173.91 M232.39 M293.82 M343.98 M 382.35 M Basic earnings per share (Basic EPS) 0.61.311.041.411.792.11 2.35 Diluted earnings per share (Diluted EPS) 0.61.311.041.41.772.09 2.33 Average basic shares outstanding 166.97 M167.93 M166.87 M164.72 M164.43 M163.16 M — Diluted shares outstanding 168.04 M168.53 M167.14 M165.66 M165.8 M164.94 M — EBITDA 238.39 M362.31 M379.08 M383.49 M470.52 M516.56 M 557.48 M EBIT 176.26 M304.81 M296.43 M297.37 M387.58 M431.56 M 473.29 M Cost of revenue 1.02 B1.1 B1.29 B1.34 B1.39 B1.47 B 1.5 B Other cost of goods sold 960.22 M1.04 B1.21 B1.25 B1.31 B1.39 B 1.42 B Depreciation & amortization (cash flow) 62.14 M57.5 M82.65 M86.11 M82.94 M85.01 M 84.19 M