Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 106.93 M136.5 M139.61 M125.09 M129.61 M129.04 M 131.18 M Research & development —————— — Operating income 290.42 M613.54 M411.8 M557.46 M494.64 M609.52 M 697.97 M Non-Operating Income, Total 28.45 M39.69 M-8.18 M11.27 M-17.66 M10.01 M 8.54 M Interest expense, net of interest capitalized 139.62 M95.81 M261.65 M679.91 M673.43 M609.1 M 606.6 M Non-Operating Income, excl. Interest Expenses -111.16 M-56.12 M-269.83 M-668.65 M-691.09 M-599.09 M -598.06 M Unusual income/expense —————— — Pretax income 175.96 M441.21 M291.3 M330.74 M224.37 M288.43 M 366.85 M Equity in earnings —————— — Taxes 43.38 M86.94 M63.26 M80.6 M42.9 M64.34 M 86.02 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 132.58 M354.27 M228.03 M250.14 M181.47 M224.09 M 280.83 M Discontinued operations —-39.62 M00—— — Net income 132.58 M314.65 M228.03 M250.14 M181.47 M224.09 M 280.83 M Dilution adjustment 00000-4.7 M -4.7 M Preferred dividends 14.04 M14.51 M9.63 M14.7 M15.04 M10.21 M 6.82 M Diluted net income available to common stockholders 118.54 M300.13 M218.4 M235.45 M166.43 M209.18 M 269.31 M Basic earnings per share (Basic EPS) 3.769.296.697.495.286.46 8.2 Diluted earnings per share (Diluted EPS) 3.748.916.517.325.096.26 7.94 Average basic shares outstanding 31.51 M32.31 M32.63 M31.44 M31.51 M32.39 M — Diluted shares outstanding 31.73 M33.7 M33.55 M32.16 M32.72 M33.44 M — EBITDA 160.59 M540.54 M245.64 M-129.68 M-138.73 M-25.7 M 65.71 M EBIT 161.03 M532.98 M150.9 M-120.97 M-189.06 M-21.76 M 69.92 M Cost of revenue 68.06 M27.43 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) -443 K1.88 M1.48 M-11.58 M-4.48 M-3.94 M -4.21 M