Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 24.83 M33.04 M35.55 M38.68 M48.65 M52.44 M 56.27 M Research & development —————— — Operating income 149.14 M186.24 M217.63 M228.79 M263.94 M272.5 M 293.22 M Non-Operating Income, Total 954 K-2.73 M3.46 M877 K6.04 M5.15 M 5.13 M Interest expense, net of interest capitalized 16.73 M15.26 M31.61 M106.7 M128.65 M116.83 M 124.2 M Non-Operating Income, excl. Interest Expenses -15.78 M-18 M-28.15 M-105.83 M-122.61 M-111.67 M -119.07 M Unusual income/expense —————— — Pretax income 59.74 M66.79 M91.29 M88.41 M104.4 M117.05 M 129 M Equity in earnings —————— — Taxes 14.47 M15.3 M18.34 M19.47 M25.5 M25.3 M 28.74 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 45.27 M51.49 M72.95 M68.94 M78.9 M91.75 M 100.26 M Discontinued operations —————— — Net income 45.27 M51.49 M72.95 M68.94 M78.9 M91.75 M 100.26 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 45.27 M51.49 M72.95 M68.94 M78.9 M91.75 M 100.26 M Basic earnings per share (Basic EPS) 2.712.883.623.173.313.84 4.04 Diluted earnings per share (Diluted EPS) 2.72.873.63.153.33.83 4.02 Average basic shares outstanding 16.72 M17.89 M20.17 M21.78 M23.8 M23.87 M — Diluted shares outstanding 16.76 M17.94 M20.24 M21.87 M23.9 M23.99 M — EBITDA 141.76 M191.26 M200.53 M155.84 M146.25 M165.63 M 189.08 M EBIT 131.11 M168.72 M187.95 M133.55 M127.8 M153.19 M 166.33 M Cost of revenue ————5.63 M9.92 M 9.85 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.26 M11.09 M12.39 M14.13 M18.46 M12.44 M 22.75 M