Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 92.16 M108.42 M131.4 M161.35 M180.18 M197.56 M 197.56 M Research & development —————— — Operating income 167.04 M198.62 M278.7 M336.82 M446.87 M534.93 M 534.93 M Non-Operating Income, Total 1.49 M3.24 M4.16 M1.14 M29.05 M7.44 M 7.44 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 307 K-105 K-2.9 M488 K25 M2.1 M 2.1 M Unusual income/expense 1.18 M3.34 M7.07 M655 K4.06 M5.34 M 5.34 M Pretax income 168.53 M201.85 M282.86 M335.68 M475.92 M542.38 M 542.38 M Equity in earnings —————— — Taxes 23.15 M20 M37.49 M52.87 M71.54 M91.25 M 91.25 M Non-controlling/minority interest —————— — After tax other income/expense 22 K676 K1.51 M2.71 M4.01 M875 K 875 K Net income before discontinued operations 145.38 M181.85 M245.37 M282.81 M404.39 M451.12 M 451.12 M Discontinued operations —————— — Net income 145.38 M181.85 M245.37 M282.81 M404.39 M451.12 M 451.12 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 144.93 M181.39 M245.21 M282.62 M404.34 M451.12 M 451.12 M Basic earnings per share (Basic EPS) 4.075.067.579.213.0615.64 15.64 Diluted earnings per share (Diluted EPS) 3.844.817.288.8812.6315.28 15.28 Average basic shares outstanding 35.63 M35.86 M32.39 M30.72 M30.96 M28.85 M 115.97 M Diluted shares outstanding 37.71 M37.7 M33.67 M31.84 M32.01 M29.53 M 118.68 M EBITDA 198.1 M235.72 M320.04 M383.83 M503.81 M590.23 M 590.26 M EBIT 178.53 M214.61 M297.69 M357.53 M474.56 M562.08 M 561.4 M Cost of revenue 647.2 M814.22 M1.03 B1.36 B1.45 B1.77 B 1.77 B Other cost of goods sold 647.2 M814.22 M1.03 B1.36 B1.45 B1.77 B 1.77 B Depreciation & amortization (cash flow) 19.58 M21.11 M22.35 M26.3 M29.24 M28.15 M 28.86 M