Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.44 B1.53 B1.55 B1.56 B1.61 B1.58 B 1.63 B Research & development —————— — Operating income 258.76 M418.44 M337.64 M325.03 M282.73 M327.81 M 305.98 M Non-Operating Income, Total —————26.6 M — Interest expense, net of interest capitalized 98.79 M93.51 M93.54 M72.98 M76.41 M64.39 M 59.45 M Non-Operating Income, excl. Interest Expenses —————-37.79 M — Unusual income/expense —————— — Pretax income 159.97 M324.93 M244.1 M252.05 M206.32 M263.42 M 246.54 M Equity in earnings —————— — Taxes 46.72 M85.08 M60.54 M67.45 M52.91 M67.54 M 62.63 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 113.25 M239.86 M183.55 M184.6 M153.41 M195.88 M 183.91 M Discontinued operations —————— — Net income 113.25 M239.86 M183.55 M184.6 M153.41 M195.88 M 183.91 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 113.25 M239.86 M183.55 M184.6 M153.41 M195.88 M 183.91 M Basic earnings per share (Basic EPS) 0.992.131.691.721.481.95 1.87 Diluted earnings per share (Diluted EPS) 0.992.11.661.691.431.89 1.81 Average basic shares outstanding 113.88 M112.65 M108.67 M107.33 M103.94 M100.66 M — Diluted shares outstanding 114.68 M114.21 M110.29 M109.34 M106.93 M103.82 M — EBITDA 1.83 B1.98 B408.49 M423.53 M388.62 M446.02 M 1.61 B EBIT 1.52 B1.87 B308.56 M321.12 M279.03 M346.1 M 1.51 B Cost of revenue 1.8 B1.92 B1.9 B1.83 B1.83 B1.79 B 1.79 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 106.78 M102.2 M99.93 M102.41 M109.74 M99.92 M 97.91 M