Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 30.37 M35.46 M38.71 M36.33 M40.05 M40.05 M 39.92 M Research & development —————— — Operating income 284.52 M479.66 M153.63 M78.67 M104.45 M182.81 M 161.65 M Non-Operating Income, Total 743 K1.36 M935 K2.98 M7.71 M2.83 M 3.85 M Interest expense, net of interest capitalized 55.2 M46.71 M45.42 M46.39 M-3.88 M-370 K 59.86 M Non-Operating Income, excl. Interest Expenses -54.46 M-45.34 M-44.48 M-43.41 M7.71 M3.2 M -56.01 M Unusual income/expense —————— — Pretax income 187.97 M386.38 M117.34 M36.63 M42.71 M118.31 M 99.78 M Equity in earnings -169 K-190 K16.01 M1.37 M-3.18 M-4.41 M -5.86 M Taxes 1.58 M1.29 M1.1 M703 K-127 K163 K 84 K Non-controlling/minority interest 3.09 M2.44 M2.46 M5.54 M-1.7 M4.45 M 5.21 M After tax other income/expense -6.21 M-6.73 M-6.07 M-5.9 M-7.52 M-11.76 M — Net income before discontinued operations 183.3 M382.65 M113.78 M30.38 M44.53 M113.16 M 93.94 M Discontinued operations —————— — Net income 183.3 M382.65 M113.78 M30.38 M44.53 M113.16 M 93.94 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 176.79 M383.81 M107.31 M23.86 M37.92 M106.47 M 87.25 M Basic earnings per share (Basic EPS) 3.36.751.90.40.651.82 1.49 Diluted earnings per share (Diluted EPS) 3.36.71.90.40.651.82 1.49 Average basic shares outstanding 53.38 M55.53 M55.98 M58.05 M58.29 M58.38 M — Diluted shares outstanding 53.64 M57.47 M56.49 M58.24 M58.31 M58.57 M — EBITDA 448.78 M686.98 M337.29 M265.41 M300.95 M382.88 M — EBIT 284.52 M479.66 M153.63 M78.67 M104.45 M182.81 M 161.65 M Cost of revenue ——93 K58.36 M60.45 M64.39 M 64 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 164.26 M179.52 M183.42 M186.54 M196.63 M200.08 M —