Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 625.84 M761.6 M856.36 M851.4 M919.19 M949.94 M — Research & development 218.18 M271.19 M306.07 M322.71 M360.61 M360.45 M — Operating income 242.05 M263.91 M335.17 M435.23 M545.95 M645.76 M — Non-Operating Income, Total 4.86 M23.29 M10.16 M22.47 M58.87 M58.26 M — Interest expense, net of interest capitalized 7.77 M10.06 M1.13 M1.1 M46 K0 — Non-Operating Income, excl. Interest Expenses -3.07 M13.03 M7.26 M21.25 M58.45 M57.83 M — Unusual income/expense 158 K196 K1.77 M122 K375 K429 K — Pretax income 237.19 M240.62 M345.33 M457.7 M604.83 M704.02 M — Equity in earnings —————— — Taxes 40.84 M41.4 M79.39 M119.4 M162.24 M91.92 M — Non-controlling/minority interest 327 K352 K840 K1.8 M3.09 M3.09 M — After tax other income/expense —————— — Net income before discontinued operations 196.67 M199.57 M265.1 M336.5 M439.5 M612.1 M — Discontinued operations —————— — Net income 196.67 M199.57 M265.1 M336.5 M439.5 M612.1 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 196.67 M199.57 M265.1 M336.5 M439.5 M612.1 M — Basic earnings per share (Basic EPS) 3.133.154.175.326.979.82 — Diluted earnings per share (Diluted EPS) 2.982.9845.116.769.67 — Average basic shares outstanding 62.71 M63.19 M63.79 M63.59 M63.48 M62.33 M 253.2 M Diluted shares outstanding 65.96 M66.9 M66.47 M66.27 M65.51 M63.32 M 261.56 M EBITDA 254.71 M266.51 M331.43 M437.36 M627.08 M745.02 M — EBIT 242.05 M263.91 M335.17 M435.23 M545.95 M645.76 M — Cost of revenue 561.95 M624.46 M683.69 M768.17 M909.52 M989.25 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.66 M2.6 M-3.74 M2.13 M81.12 M99.26 M —