Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses —————-47.7 M -64.1 M Research & development —————— — Operating income 179.4 M145.8 M167.9 M106 M135.5 M132.1 M 142.1 M Non-Operating Income, Total 248.2 M32.3 M-23.1 M-9.5 M-9.8 M11.1 M 6.6 M Interest expense, net of interest capitalized 28.5 M————21.7 M 20.3 M Non-Operating Income, excl. Interest Expenses 248.2 M32.3 M-23.1 M-13.5 M-9.8 M-10.5 M -13.4 M Unusual income/expense ———4 M—-100 K -300 K Pretax income 462.7 M178.1 M144.8 M96.5 M125.7 M143.2 M 148.7 M Equity in earnings 35.1 M————— — Taxes 112.1 M50 M44.2 M29.4 M38.9 M36.6 M 41.5 M Non-controlling/minority interest 28.8 M68 M68 M1.3 M1.8 M26.6 M 23 M After tax other income/expense —————— — Net income before discontinued operations 286.7 M60.1 M100.6 M65.8 M85 M80 M 84.2 M Discontinued operations 0768.3 M00—— — Net income 286.7 M828.4 M100.6 M65.8 M85 M80 M 84.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 286.6 M828.3 M100.6 M65.8 M85 M80 M 84.2 M Basic earnings per share (Basic EPS) 3.5310.732.391.592.252.21 2.35 Diluted earnings per share (Diluted EPS) 3.4910.292.331.552.222.21 2.35 Average basic shares outstanding 81.26 M77.21 M42.06 M41.49 M37.77 M36.19 M — Diluted shares outstanding 82.04 M80.49 M43.16 M42.54 M38.33 M36.22 M — EBITDA 186.1 M167.9 M———— — EBIT 179.4 M145.8 M167.9 M106 M135.5 M132.1 M 142.1 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.7 M22.1 M———— —