Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 25.89 M31.02 M29.68 M29.75 M28.5 M28.27 M 27.99 M Research & development —————— — Operating income 352.99 M410.69 M347.69 M357.71 M390.44 M319.58 M 359.54 M Non-Operating Income, Total 733 K62 K1.57 M4.23 M5.25 M2.44 M 1.45 M Interest expense, net of interest capitalized 0080 K164 K25.7 M22.9 M 22.45 M Non-Operating Income, excl. Interest Expenses 733 K62 K1.57 M4.23 M5.25 M-20.45 M -21 M Unusual income/expense —————— — Pretax income 341.68 M401.93 M335.85 M335.44 M369.99 M299.12 M 338.54 M Equity in earnings —————— — Taxes 564 K549 K1.02 M813 K835 K547 K 617 K Non-controlling/minority interest 274.95 M318.84 M270.66 M280.34 M306.77 M249.88 M 280 M After tax other income/expense ——-356 K27 K182 K11 K 78 K Net income before discontinued operations 66.17 M82.55 M64.17 M54.28 M62.39 M48.7 M 57.92 M Discontinued operations —————— — Net income 66.17 M82.55 M64.17 M54.28 M62.39 M48.7 M 57.92 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 66.17 M82.55 M64.17 M54.28 M62.39 M48.7 M 57.92 M Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 457.14 M523.7 M473.47 M472.84 M510.91 M451.02 M 492.04 M EBIT 351.99 M406.49 M342.98 M352.77 M394.32 M323.05 M 356.83 M Cost of revenue 587.79 M773.15 M1.22 B803.33 M716.96 M818.85 M 847.22 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 103.15 M108.81 M121.07 M110.2 M111.9 M127.98 M 135.21 M