Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 15.05 M17.65 M20.04 M22.68 M23.79 M26.84 M 26.84 M Research & development —————— — Operating income 106.88 M117.3 M125.87 M136.94 M149.17 M163.86 M 163.86 M Non-Operating Income, Total 0898 K16.78 M5.56 M963 K800 K 800 K Interest expense, net of interest capitalized 29.23 M32.55 M36.41 M44.61 M49.23 M51.87 M 51.87 M Non-Operating Income, excl. Interest Expenses -29.23 M-31.69 M-20.17 M-39.97 M-49.23 M-51.87 M -51.87 M Unusual income/expense —36 K542 K919 K963 K800 K 800 K Pretax income 126.47 M146.9 M161.68 M177.19 M189.77 M206.04 M 206.06 M Equity in earnings —————— — Taxes 247 K534 K237 K130 K308 K303 K 303 K Non-controlling/minority interest 235 K164 K136 K122 K122 K124 K 124 K After tax other income/expense —————— — Net income before discontinued operations 77.33 M85.58 M97.77 M95.34 M100.47 M112.36 M 112.36 M Discontinued operations —————— — Net income 77.33 M85.58 M97.77 M95.34 M100.47 M112.36 M 112.36 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 77.33 M85.58 M97.77 M95.34 M100.47 M112.36 M 112.36 M Basic earnings per share (Basic EPS) 1.081.121.21.081.071.09 1.09 Diluted earnings per share (Diluted EPS) 1.081.111.21.071.071.09 1.09 Average basic shares outstanding 71.31 M76.67 M81.59 M88.53 M93.64 M102.69 M 407.1 M Diluted shares outstanding 71.61 M76.84 M81.81 M88.75 M94.06 M102.95 M 408.36 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 29.43 M34.83 M41.47 M50.73 M54.51 M59.6 M 59.6 M