Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 80 M98.38 M139.69 M313.57 M508.55 M440.9 M 440.9 M Research & development —————— — Operating income 173.02 M236.89 M235.94 M435.37 M112.95 M225.97 M 225.97 M Non-Operating Income, Total 34.3 M129.21 M20.39 M440.69 M381.38 M628.98 M 628.98 M Interest expense, net of interest capitalized 27.37 M75.9 M208.95 M501.11 M535.94 M494.34 M 498.73 M Non-Operating Income, excl. Interest Expenses 6.93 M53.31 M-184.55 M-56.41 M-154.56 M134.64 M 130.25 M Unusual income/expense ——-4.01 M-4.01 M—— — Pretax income 173.02 M236.89 M235.94 M435.37 M112.95 M225.97 M 225.97 M Equity in earnings —————— — Taxes -30.1 M25.52 M42.78 M60.42 M28.43 M72.64 M 72.64 M Non-controlling/minority interest —-6.57 M446 K-588 K-129 K0 0 After tax other income/expense -6.14 M————129 K — Net income before discontinued operations 142.92 M217.94 M192.72 M375.54 M84.65 M153.33 M 153.33 M Discontinued operations ——12.42 M00— — Net income 142.92 M217.94 M205.14 M375.54 M84.65 M153.33 M 153.33 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 142.29 M217.94 M205.14 M375.54 M84.65 M153.33 M 153.33 M Basic earnings per share (Basic EPS) 2.453.563.56.371.432.56 2.56 Diluted earnings per share (Diluted EPS) 2.453.563.456.331.42.51 2.51 Average basic shares outstanding 58.39 B59.38 M58.63 B58.96 B59.39 M59.99 M — Diluted shares outstanding 58.44 B59.38 M59.5 B59.36 B60.49 M61.12 M — EBITDA 175.64 M240.01 M240.02 M442.18 M125.08 M252.33 M 361.8 M EBIT 173.02 M236.89 M235.94 M435.37 M112.95 M225.97 M 225.97 M Cost of revenue ————31.28 M79.8 M 79.63 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.62 M3.12 M4.08 M6.81 M12.14 M26.37 M 135.83 M