Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 56.61 M64.46 M68.37 M68.25 M60.55 M53.58 M 53.58 M Research & development —————— — Operating income 701.7 M796.48 M921.66 M320.06 M380.68 M391.35 M 391.35 M Non-Operating Income, Total 4.03 M4.67 M13.98 M8.68 M43.14 M21.09 M 13.19 M Interest expense, net of interest capitalized 102.77 M108.72 M116.56 M132.34 M137.71 M131 M 131 M Non-Operating Income, excl. Interest Expenses -98.75 M-104.05 M-102.59 M-123.66 M-94.57 M-109.91 M -117.82 M Unusual income/expense —————— — Pretax income 241.42 M276.02 M298.86 M1.35 B1.39 B1.4 B 1.4 B Equity in earnings 5.4 M3.9 M3.4 M2.7 M6.2 M6.52 M 6.52 M Taxes ———10.49 M354 K3.27 M — Non-controlling/minority interest 13.13 M13.52 M14.2 M15.47 M17.8 M15.55 M 15.55 M After tax other income/expense —————— — Net income before discontinued operations 241.42 M276 M298.82 M329.68 M384.82 M402.06 M 402.06 M Discontinued operations —————— — Net income 241.42 M276 M298.82 M329.68 M384.82 M402.06 M 402.06 M Dilution adjustment 000000 — Preferred dividends 16 K16 K16 K16 K16 K16 K — Diluted net income available to common stockholders 241.4 M275.98 M298.81 M329.66 M384.8 M402.05 M 402.05 M Basic earnings per share (Basic EPS) 1.261.431.531.691.962.01 2.01 Diluted earnings per share (Diluted EPS) 1.251.431.531.691.962.01 2.01 Average basic shares outstanding 181.83 M182.92 M185.78 M186.06 M187.44 M192.14 M 767.06 M Diluted shares outstanding 192.56 M192.88 M195.25 M195.43 M196.64 M200.11 M 800.41 M EBITDA 708.13 M804.58 M935.33 M971.51 M1.01 B982.47 M 991.58 M EBIT 704.26 M799.58 M930.31 M966.53 M1.01 B977.33 M 986.44 M Cost of revenue 354.34 M398.98 M443.16 M469.91 M480.44 M493.41 M 493.41 M Other cost of goods sold 354.34 M398.98 M443.16 M469.91 M480.44 M493.41 M 493.41 M Depreciation & amortization (cash flow) 3.87 M5 M5.02 M4.98 M5.23 M5.14 M 5.14 M