LE

Value 20202021202220232024 TTM Total revenue 1.64 B1.56 B1.47 B1.15 B1.16 B 1.14 B Gross profit 691.46 M593.77 M625.53 M653.35 M650.17 M 628.96 M Operating expenses 611.67 M569.04 M703.04 M602.39 M605.9 M 605.19 M Selling/general/admin expenses 571.77 M527.37 M550.21 M561.8 M561.15 M 564.14 M Research & development ————— — Operating income 79.79 M24.73 M-77.52 M50.96 M44.27 M 2.53 M Non-Operating Income, Total 628 K364 K655 K-22 K203 K 56 K Interest expense, net of interest capitalized 34.45 M39.77 M48.29 M40.44 M36.72 M 32.97 M Non-Operating Income, excl. Interest Expenses -34.45 M-39.77 M-48.29 M-40.44 M-36.72 M -32.97 M Unusual income/expense 628 K364 K655 K-22 K203 K 56 K Pretax income 45.97 M-14.68 M-131.82 M10.5 M7.75 M 452.07 M Equity in earnings ————— — Taxes 12.6 M-2.15 M-1.13 M4.26 M2.24 M 107.6 M Non-controlling/minority interest ————— — After tax other income/expense 661 K775 K1.33 M1.12 M1.14 M 1.14 M Net income before discontinued operations 33.37 M-12.53 M-130.68 M6.23 M5.51 M 344.46 M Discontinued operations ————— — Net income 33.37 M-12.53 M-130.68 M6.23 M5.51 M 344.46 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 33.37 M-12.53 M-130.68 M6.23 M5.51 M 344.46 M Basic earnings per share (Basic EPS) 1.01-0.38-4.090.20.18 11.19 Diluted earnings per share (Diluted EPS) 0.99-0.38-4.090.20.18 11.01 Average basic shares outstanding 32.93 M33.11 M31.97 M31.21 M30.68 M — Diluted shares outstanding 33.68 M33.11 M31.97 M31.66 M31.03 M — EBITDA 1.06 B1.03 B807.93 M585.83 M587.03 M -120.97 M EBIT 1.02 B986.39 M769.47 M552.05 M556.86 M -148.95 M Cost of revenue 945.16 M961.66 M846.98 M709.59 M684.98 M 683.9 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 39.17 M38.74 M38.47 M33.77 M30.17 M 27.98 M