Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 178.94 M256.22 M300.4 M310.59 M426.99 M452.55 M 452.55 M Research & development —————— — Operating income 108.76 M332.9 M518.28 M175.21 M237.03 M251.76 M 251.76 M Non-Operating Income, Total 6.97 M852 K18.06 M29.97 M27.5 M26.84 M 26.84 M Interest expense, net of interest capitalized 3.81 M3.25 M3.28 M4.61 M8.47 M7.55 M 521 K Non-Operating Income, excl. Interest Expenses -2.73 M-2.43 M14.15 M27.96 M15.67 M16.93 M 23.96 M Unusual income/expense 5.89 M36 K634 K-2.6 M3.36 M2.36 M 2.36 M Pretax income 111.4 M330.43 M533.9 M200.85 M257.37 M270.57 M 270.57 M Equity in earnings ———-7.02 M-2 M382 K 382 K Taxes 26.5 M82.39 M132.09 M47.14 M53.72 M56.76 M 56.76 M Non-controlling/minority interest ————3.23 M7.3 M 7.3 M After tax other income/expense —————— — Net income before discontinued operations 84.9 M248.04 M401.8 M146.7 M198.41 M206.9 M 206.9 M Discontinued operations —————— — Net income 84.9 M248.04 M401.8 M146.7 M198.41 M206.9 M 206.9 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 84.82 M248.04 M401.8 M146.7 M198.41 M206.9 M 206.9 M Basic earnings per share (Basic EPS) 1.54.377.052.553.453.68 3.68 Diluted earnings per share (Diluted EPS) 1.494.3372.533.423.66 3.66 Average basic shares outstanding 56.65 M56.82 M56.99 M57.49 M57.56 M56.15 M — Diluted shares outstanding 56.97 M57.31 M57.4 M57.98 M58.08 M56.5 M — EBITDA 287.36 M346.85 M534.54 M199.52 M267.28 M290.34 M 281.44 M EBIT 269.66 M324.69 M507.81 M164.2 M225.3 M242.55 M 233.65 M Cost of revenue 1.13 B1.62 B1.79 B1.54 B1.82 B1.96 B 1.96 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 17.7 M20.94 M26.73 M34.91 M41.91 M47.79 M 47.79 M