Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 161.57 M177.08 M237.12 M331.63 M290.92 M324.89 M 264.57 M Research & development —————— — Operating income 73.47 M186.68 M145.53 M160.39 M210.79 M251.49 M 273.29 M Non-Operating Income, Total 3.66 M4.21 M6.22 M5.07 M4.21 M12.89 M -26.69 M Interest expense, net of interest capitalized 24.29 M8.22 M14.33 M200.74 M293.59 M282.9 M 291.4 M Non-Operating Income, excl. Interest Expenses -20.64 M-4.01 M-8.11 M-195.66 M-289.37 M-270 M -318.09 M Unusual income/expense —————— — Pretax income 100.58 M158.74 M138.14 M134.25 M155.84 M186.51 M 186.58 M Equity in earnings —————— — Taxes 22.82 M34.34 M31.63 M30.22 M34.85 M41.63 M 41.27 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 77.76 M124.4 M106.51 M104.03 M120.99 M144.88 M 145.31 M Discontinued operations —————— — Net income 77.76 M124.4 M106.51 M104.03 M120.99 M144.88 M 145.31 M Dilution adjustment —————-2.41 M — Preferred dividends —————2.14 M — Diluted net income available to common stockholders 77.76 M124.4 M106.51 M104.03 M120.99 M140.33 M 142 M Basic earnings per share (Basic EPS) 1.452.21.671.241.431.59 1.52 Diluted earnings per share (Diluted EPS) 1.442.181.661.231.421.57 1.49 Average basic shares outstanding 53.5 M56.59 M63.71 M83.8 M84.37 M88.28 M — Diluted shares outstanding 53.93 M57.09 M64.26 M84.33 M85.04 M89.11 M — EBITDA 69.93 M167.23 M136.63 M-23.72 M-83.79 M-29.25 M 2.95 M EBIT 49.18 M167.71 M118.05 M-60.65 M-113.59 M-58.24 M -44.26 M Cost of revenue 37.78 M-9.42 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 16.9 M16.73 M15.79 M36.02 M29.53 M28.99 M 47.21 M