Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 14.85 M19.91 M29.93 M31.28 M32.91 M30.68 M 30.68 M Research & development —————— — Operating income 227.47 M196.26 M197 M345.39 M428.97 M410.77 M 422.77 M Non-Operating Income, Total 55.41 M48.33 M28.61 M43.54 M70.69 M40.04 M 40.04 M Interest expense, net of interest capitalized 92.18 M121.7 M115.56 M171.01 M242 M292.4 M 292.4 M Non-Operating Income, excl. Interest Expenses -36.77 M-73.37 M-86.94 M-127.47 M-171.31 M-252.36 M -252.36 M Unusual income/expense —————— — Pretax income 79.98 M144.5 M49.29 M182.38 M273.83 M273.48 M 273.48 M Equity in earnings 48 M126 M31 M141 M248 M301 M 301 M Taxes 2.78 M17 M7 M32 M70 M85 M 85 M Non-controlling/minority interest 343 K767 K409 K1.92 M3.59 M3.69 M 3.69 M After tax other income/expense —————— — Net income before discontinued operations 82.4 M126.6 M41.5 M148.8 M200 M184.55 M 184.55 M Discontinued operations —————— — Net income 82.4 M126.6 M41.5 M148.8 M200 M184.55 M 184.55 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 81.9 M132 M42.2 M155.3 M211.1 M194.66 M 194.66 M Basic earnings per share (Basic EPS) 1.131.570.471.451.721.49 1.49 Diluted earnings per share (Diluted EPS) 1.11.510.471.421.621.41 1.41 Average basic shares outstanding 72.39 M79.99 M87.5 M101.84 M115.55 M122.98 M 488.46 M Diluted shares outstanding 74.37 M87.67 M90.61 M109.47 M130.5 M138.18 M 553.49 M EBITDA ————429.98 M411.55 M — EBIT ————428.97 M410.77 M — Cost of revenue ————1 M12 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.58 M3.8 M3.99 M3.13 M1 M780 K 780 K