Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 63.97 M77.22 M80.28 M72.45 M74.96 M83.19 M — Research & development 78.32 M85.39 M83.91 M79.81 M79.43 M86.5 M — Operating income 91.03 M166.51 M311.67 M547.26 M191.31 M194.17 M 6.85 M Non-Operating Income, Total -11.5 M3.29 M-10.32 M8.68 M-24.85 M-8.17 M — Interest expense, net of interest capitalized 6.75 M7.31 M5.69 M4.44 M4.03 M3.66 M — Non-Operating Income, excl. Interest Expenses -13.04 M-5.49 M-9.07 M-2.81 M-4.16 M-1.3 M — Unusual income/expense -5.21 M1.46 M-6.93 M7.05 M-24.72 M-10.53 M — Pretax income 88.69 M155.1 M291.97 M584.84 M217.43 M240.38 M 1.33 B Equity in earnings —————— — Taxes 5.4 M1.02 M25.5 M65.31 M10.21 M21.57 M 113.71 M Non-controlling/minority interest 987 K4.06 M1.9 M1.04 M-642 K-1.66 M — After tax other income/expense -5.21 M1.46 M-6.93 M7.05 M-24.72 M-10.53 M — Net income before discontinued operations 82.3 M150.01 M264.57 M518.49 M207.86 M220.47 M 1.22 B Discontinued operations —————— — Net income 82.3 M150.01 M264.57 M518.49 M207.86 M220.47 M 1.22 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 82.3 M150.01 M264.57 M518.49 M207.86 M220.47 M 1.22 B Basic earnings per share (Basic EPS) 0.771.392.424.71.871.97 — Diluted earnings per share (Diluted EPS) 0.761.372.394.661.851.94 10.93 Average basic shares outstanding 107.25 M108.28 M109.35 M110.29 M111.15 M111.98 M — Diluted shares outstanding 108.48 M109.8 M110.75 M111.22 M112.34 M113.6 M — EBITDA 331.56 M437.22 M604.31 M417.8 M457.59 M497.28 M — EBIT 91.03 M166.51 M311.67 M547.26 M191.31 M194.17 M — Cost of revenue 1.03 B1.18 B1.21 B1.07 B1.1 B1.2 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 240.53 M270.71 M292.64 M258.02 M266.28 M303.11 M —