Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 13.15 M14.18 M94.27 M97.91 M134.16 M130.62 M 137.22 M Research & development —————— — Operating income 61.62 M65.61 M150.49 M159.25 M179.23 M164.92 M 141.8 M Non-Operating Income, Total 20.36 M44.21 M102.85 M-5.71 M88.03 M411.74 M 407.12 M Interest expense, net of interest capitalized -6.54 M10.6 M146.5 M187.58 M208.91 M218.86 M 218.09 M Non-Operating Income, excl. Interest Expenses 22.67 M31.63 M102.85 M-5.71 M88.03 M192.88 M 189.03 M Unusual income/expense -2.31 M12.57 M———— — Pretax income 138.53 M99.22 M253.34 M153.54 M267.27 M576.66 M 548.92 M Equity in earnings 58.74 M113.76 M180.96 M200.01 M213.19 M226.35 M 220.06 M Taxes -696 K02.62 M-232.91 M23.04 M50.73 M 47.38 M Non-controlling/minority interest 78.89 M113.17 M209.99 M97.01 M164.22 M347.67 M 331.08 M After tax other income/expense -3.37 M-2.74 M———— — Net income before discontinued operations 80.48 M99.22 M250.72 M386.45 M244.23 M178.26 M 170.46 M Discontinued operations —————— — Net income 80.48 M99.22 M250.72 M386.45 M244.23 M178.26 M 170.46 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.58 M-62.69 M40.73 M369.05 M61.19 M165.04 M 167.28 M Basic earnings per share (Basic EPS) 0.21-1.861.485.251.032.66 2.54 Diluted earnings per share (Diluted EPS) 0.14-1.931.482.521.022.63 2.51 Average basic shares outstanding 7.49 M7.49 M41.33 M51.82 M59.28 M61.96 M — Diluted shares outstanding 32.49 M32.49 M41.36 M146.2 M60.12 M62.66 M — EBITDA 77.56 M81.81 M410.83 M646.1 M503.43 M547.56 M 533.61 M EBIT 61.62 M65.61 M150.49 M-46.6 M179.23 M164.92 M 141.8 M Cost of revenue ——541.52 M515.72 M620.62 M785.95 M 751.31 M Other cost of goods sold ——541.52 M515.72 M620.62 M785.95 M 751.31 M Depreciation & amortization (cash flow) 15.95 M16.2 M260.35 M280.99 M324.2 M382.64 M 391.81 M