Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 102.15 M95.79 M109.07 M146.1 M154.51 M150.15 M 144.21 M Research & development —————— — Operating income -127 K68.52 M67.61 M64.05 M4.32 M51.28 M 55.9 M Non-Operating Income, Total -43.16 M-40.37 M-61.6 M-87.88 M-97.73 M-102.43 M -102.53 M Interest expense, net of interest capitalized 43.1 M42.83 M65.83 M93.92 M103.37 M104.78 M 104.69 M Non-Operating Income, excl. Interest Expenses -86.27 M-83.2 M-127.43 M-181.8 M-97.73 M-207.21 M -207.22 M Unusual income/expense —————— — Pretax income -43.29 M28.15 M6.01 M-23.83 M-93.41 M-51.15 M -46.63 M Equity in earnings -1 000-1 0003.25 M1.12 M1.12 M— — Taxes 4.85 M6.37 M-7.66 M-5.34 M27.67 M2.75 M 3.18 M Non-controlling/minority interest -134 K1.16 M5.69 M9.71 M7.08 M7.52 M 7.51 M After tax other income/expense -1 000-1 000———— — Net income before discontinued operations -48 M20.62 M7.98 M-28.2 M-128.17 M-61.42 M -57.31 M Discontinued operations —————— — Net income -48 M20.62 M7.98 M-28.2 M-128.17 M-61.42 M -57.31 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -48 M20.62 M7.98 M-28.2 M-128.17 M-61.42 M -57.31 M Basic earnings per share (Basic EPS) -1.620.70.27-0.93-4.19-2.04 -1.95 Diluted earnings per share (Diluted EPS) -1.620.660.25-0.93-4.19-2.04 -1.95 Average basic shares outstanding 29.56 M29.59 M29.81 M30.27 M30.62 M30.12 M — Diluted shares outstanding 29.56 M31.39 M31.48 M30.27 M30.62 M30.12 M — EBITDA 26.41 M95.28 M91.47 M103.97 M53.91 M-48.04 M 187.19 M EBIT -127 K68.52 M64.36 M62.92 M4.32 M-98.96 M 135.65 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 26.53 M26.76 M27.11 M41.04 M49.59 M50.92 M 51.54 M