Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 36.76 M38.44 M46.58 M51.76 M52.33 M56.01 M 59.96 M Research & development —————— — Operating income 239.67 M375.68 M338.47 M406.65 M374.51 M402.35 M 295.53 M Non-Operating Income, Total 6.58 M6.36 M5.45 M4.78 M-4.75 M2.43 M 13.66 M Interest expense, net of interest capitalized 32.94 M15.3 M17.73 M144.32 M221.57 M206.6 M 203.24 M Non-Operating Income, excl. Interest Expenses -26.36 M-8.94 M-12.29 M-139.54 M-226.32 M-204.17 M -189.58 M Unusual income/expense —————— — Pretax income 90.2 M172.82 M160.19 M197.56 M178.21 M191.36 M 197.55 M Equity in earnings —————— — Taxes 16.76 M34.56 M32 M40.49 M35.64 M39.06 M 40.4 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 73.45 M138.26 M128.18 M157.06 M142.57 M152.3 M 157.15 M Discontinued operations —————— — Net income 73.45 M138.26 M128.18 M157.06 M142.57 M152.3 M 157.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 73.45 M138.26 M128.18 M157.06 M142.57 M152.3 M 157.15 M Basic earnings per share (Basic EPS) 0.751.451.371.551.41.48 1.53 Diluted earnings per share (Diluted EPS) 0.751.441.371.541.391.47 1.52 Average basic shares outstanding 97.5 M95.58 M93.61 M101.56 M101.91 M103.22 M — Diluted shares outstanding 97.76 M95.84 M93.89 M101.82 M102.21 M103.52 M — EBITDA 208.97 M357.96 M315.92 M259.67 M172.16 M201.07 M 146.39 M EBIT 199.1 M352.44 M310.7 M253.15 M143.81 M186.15 M 136.69 M Cost of revenue 56.72 M-1.38 M21.11 M14.81 M29.17 M36.73 M 41.72 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.87 M8.27 M5.22 M6.31 M6.13 M14.92 M 9.7 M