Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 33 M36.13 M35.8 M42.77 M47.04 M47.84 M 47.84 M Research & development —————— — Operating income 484.88 M514.78 M588.77 M289.86 M286.59 M273.68 M 273.68 M Non-Operating Income, Total 150.81 M73.47 M57.16 M61.98 M12.66 M14.03 M 14.03 M Interest expense, net of interest capitalized 67.94 M65.4 M61.17 M71.14 M82.15 M86.66 M 86.66 M Non-Operating Income, excl. Interest Expenses 74.3 M192 K-13.36 M-21.75 M-82.15 M-83.31 M -83.31 M Unusual income/expense 8.57 M7.88 M9.34 M12.59 M12.66 M10.68 M 10.68 M Pretax income 103.23 M78.36 M149.7 M73.76 M144.23 M160.48 M 160.48 M Equity in earnings 1.82 M1.09 M1.74 M261 K397 K2.81 M 2.81 M Taxes 353 K145 K447 K588 K288 K947 K 947 K Non-controlling/minority interest 4.91 M4.17 M5.41 M3.76 M4.66 M6.39 M 6.39 M After tax other income/expense 7.86 M5.05 M10.07 M4.83 M12.05 M5.99 M 5.99 M Net income before discontinued operations 97.37 M74.05 M143.84 M70.59 M139.29 M153.14 M 153.14 M Discontinued operations —3.36 M29.57 M00— — Net income 97.37 M77.41 M173.41 M70.59 M139.29 M153.14 M 153.14 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 96.97 M76 M172.4 M74.67 M138.51 M151.88 M 151.88 M Basic earnings per share (Basic EPS) 0.870.681.54-0.671.231.35 1.35 Diluted earnings per share (Diluted EPS) 0.870.681.53-0.671.231.34 1.34 Average basic shares outstanding 111.79 M111.96 M112.07 M112.18 M112.3 M112.52 M 449.84 M Diluted shares outstanding 112.08 M112.42 M112.62 M112.18 M112.9 M113.3 M 452.74 M EBITDA 624.92 M665.42 M——442.6 M437.38 M 437.38 M EBIT 484.88 M514.78 M——286.59 M273.68 M 273.68 M Cost of revenue 67.61 M104.05 M——266 M283.93 M 283.93 M Other cost of goods sold 203.84 M213.38 M——266 M283.93 M 283.93 M Depreciation & amortization (cash flow) 140.03 M150.64 M143.59 M151.4 M156.01 M163.7 M 163.7 M