Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 500.2 M525.71 M566.12 M607.43 M630.25 M682.45 M 682.45 M Research & development —————— — Operating income 110.75 M190.84 M240.23 M314.6 M321.83 M337.91 M 337.91 M Non-Operating Income, Total 14.85 M19.4 M19.34 M95.39 M38.23 M55.01 M 25.04 M Interest expense, net of interest capitalized 107.77 M67 M53.81 M51.25 M49.03 M54.56 M — Non-Operating Income, excl. Interest Expenses -104.46 M-60.97 M-48.68 M-45.72 M-15.63 M-7.41 M -24.64 M Unusual income/expense 11.54 M13.37 M14.22 M89.86 M4.83 M7.86 M 7.86 M Pretax income 140.45 M116.49 M205.77 M358.74 M283.6 M282.9 M 282.9 M Equity in earnings 3.3 M6 M5.1 M5.5 M5.96 M7.41 M 7.41 M Taxes 2.83 M23.4 M55.2 M91.7 M71.78 M75.31 M 75.31 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 8.08 M139.9 M150.56 M267.09 M211.82 M207.59 M 207.59 M Discontinued operations —————— — Net income 8.08 M139.9 M150.56 M267.09 M211.82 M207.59 M 207.59 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 8.08 M139.9 M150.56 M267.09 M211.82 M207.59 M 207.59 M Basic earnings per share (Basic EPS) —0.780.831.491.231.28 1.28 Diluted earnings per share (Diluted EPS) —0.770.831.481.231.27 1.27 Average basic shares outstanding —179.85 M181.1 M178.97 M171.57 M162.1 M 652.32 M Diluted shares outstanding —181.21 M182.07 M180.38 M172.84 M163.37 M 657.39 M EBITDA 182.06 M253.9 M300.8 M373.8 M921.22 M405.44 M — EBIT 110.75 M190.84 M240.23 M314.6 M860.31 M337.91 M — Cost of revenue 2.35 B2.66 B3.08 B3.32 B3.45 B4.56 B 4.56 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 71.31 M63.06 M60.56 M59.2 M60.91 M67.54 M 67.54 M