Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 15.05 M17.65 M20.04 M22.68 M23.79 M26.84 M 26.69 M Research & development —————— — Operating income 106.88 M117.3 M125.87 M136.94 M149.17 M163.86 M 168.52 M Non-Operating Income, Total 0898 K16.78 M5.56 M963 K800 K 750 K Interest expense, net of interest capitalized 29.23 M32.55 M36.41 M44.61 M49.23 M51.87 M 52.26 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 -52.26 M Unusual income/expense —36 K542 K919 K963 K800 K 750 K Pretax income 126.47 M146.9 M161.68 M177.19 M189.77 M206.04 M 211.15 M Equity in earnings —————— — Taxes 247 K-534 K237 K130 K308 K303 K 338 K Non-controlling/minority interest 235 K164 K136 K122 K122 K124 K 126 K After tax other income/expense —————— — Net income before discontinued operations 77.33 M85.58 M97.77 M95.34 M100.47 M112.36 M 116.54 M Discontinued operations —————— — Net income 77.33 M85.58 M97.77 M95.34 M100.47 M112.36 M 116.54 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 116.54 M Basic earnings per share (Basic EPS) 1.081.121.21.081.071.09 1.11 Diluted earnings per share (Diluted EPS) 1.081.111.21.071.071.09 1.11 Average basic shares outstanding 71.31 M76.67 M81.59 M88.53 M93.64 M102.69 M — Diluted shares outstanding 71.61 M76.84 M81.81 M88.75 M94.06 M102.95 M — EBITDA 136.31 M152.13 M167.34 M187.67 M203.69 M223.46 M 229.87 M EBIT 106.88 M117.3 M125.87 M136.94 M149.17 M163.86 M 168.52 M 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 61.35 M