Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 39.6 M42.55 M45.41 M49.24 M45.36 M46.66 M 48.78 M Research & development —————— — Operating income 161.26 M201.15 M-92.19 M-211.96 M-143.44 M-177.49 M -91.57 M Non-Operating Income, Total 16.29 M2.46 M4.59 M19.63 M30.22 M20.38 M 16.09 M Interest expense, net of interest capitalized 142.87 M147.5 M150.19 M209.47 M229.44 M266.68 M 271.14 M Non-Operating Income, excl. Interest Expenses -126.58 M-145.03 M-145.6 M-189.84 M-226.84 M-263.88 M -270.81 M Unusual income/expense 13.34 M1.53 M3.87 M18.6 M27.62 M17.58 M 15.76 M Pretax income 480.2 M505.5 M576.67 M476.66 M559.67 M558.39 M 556.13 M Equity in earnings 430 K946 K1.22 M-34.64 M2.59 M0 — Taxes —————— — Non-controlling/minority interest -11.87 M-9.14 M-605 K-33.13 M-15.93 M-27.7 M -42.59 M After tax other income/expense —————— — Net income before discontinued operations 50.42 M65.27 M97.14 M-42.71 M23.52 M16.27 M -26.03 M Discontinued operations —————— — Net income 50.42 M65.27 M97.14 M-42.71 M23.52 M16.27 M -26.03 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 50.42 M65.27 M97.14 M-43.9 M22.14 M14.8 M -27.51 M Basic earnings per share (Basic EPS) 0.280.370.55-0.260.130.09 -0.17 Diluted earnings per share (Diluted EPS) 0.280.370.55-0.260.130.09 -0.17 Average basic shares outstanding 175.38 M175.48 M175.76 M169.6 M167.39 M167.45 M — Diluted shares outstanding 175.38 M175.48 M175.76 M169.6 M167.39 M167.45 M — EBITDA 166.82 M211.59 M249.11 M158.07 M215.82 M202.68 M 199.97 M EBIT 161.26 M201.15 M241.63 M149.67 M206.82 M190.45 M 186.76 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.56 M10.44 M7.48 M8.4 M9 M12.23 M 13.21 M