Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 24.44 M24.33 M29.46 M30.68 M35.16 M40.86 M 41.65 M Research & development —————— — Operating income 72.83 M134.42 M175.42 M242.75 M278.19 M359.92 M 369.95 M Non-Operating Income, Total 12.52 M9.34 M30.65 M24.17 M7.53 M12.85 M 13.18 M Interest expense, net of interest capitalized 29.65 M33.61 M40.37 M52.6 M78.54 M108.08 M 114.24 M Non-Operating Income, excl. Interest Expenses -17.13 M-24.28 M-9.72 M-28.43 M-72.57 M-95.23 M -101.06 M Unusual income/expense ————1.55 M0 — Pretax income 42.74 M96.44 M135.74 M192.05 M204.27 M254.38 M 258.05 M Equity in earnings —————— — Taxes 212 K227 K998 K636 K628 K644 K 646 K Non-controlling/minority interest 255 K486 K612 K708 K634 K718 K 703 K After tax other income/expense —————— — Net income before discontinued operations 42.27 M95.72 M134.13 M190.71 M203 M253.01 M 256.7 M Discontinued operations —————— — Net income 42.27 M95.72 M134.13 M190.71 M203 M253.01 M 256.7 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 42.12 M95.9 M134.37 M191.01 M203.17 M252.84 M 256.37 M Basic earnings per share (Basic EPS) 0.440.820.991.251.161.29 1.27 Diluted earnings per share (Diluted EPS) 0.440.820.991.241.151.28 1.27 Average basic shares outstanding 95.31 M116.36 M134.94 M152.14 M173.86 M196.05 M — Diluted shares outstanding 96.2 M117.47 M135.86 M153.52 M177.12 M198.05 M — EBITDA 51.18 M186.25 M225.42 M314.11 M387.59 M494.72 M 512.11 M EBIT -559 K125.08 M144.78 M218.59 M272.22 M347.07 M 356.77 M Cost of revenue 4.71 M5.56 M3.54 M4.56 M5 M7.58 M 6.81 M Other cost of goods sold 3.88 M5.76 M3.45 M4.66 M5 M7.58 M 6.81 M Depreciation & amortization (cash flow) 51.74 M61.17 M80.65 M95.53 M115.37 M147.65 M 155.33 M