Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 32.85 M34.61 M33.97 M37.12 M40.94 M41.95 M 41.95 M Research & development —————— — Operating income 166.55 M179.43 M214.87 M248.3 M273.95 M308.33 M 308.33 M Non-Operating Income, Total 32.03 M102.78 M76.07 M17.69 M25.35 M-63.01 M -63.01 M Interest expense, net of interest capitalized 54.72 M47.53 M52.2 M77.96 M86.62 M89.92 M 89.92 M Non-Operating Income, excl. Interest Expenses -22.69 M55.26 M23.87 M-60.27 M-61.27 M-152.93 M -152.93 M Unusual income/expense —————— — Pretax income 202.58 M282.37 M404.98 M294.53 M302.06 M279.36 M 279.36 M Equity in earnings 4.2 M-161 K114.94 M32.21 M4.29 M34.67 M 34.54 M Taxes 2.41 M4.88 M23.36 M8.69 M6.08 M15.28 M 15.28 M Non-controlling/minority interest 4.18 M6.17 M22.48 M11.02 M8.43 M16.64 M 16.64 M After tax other income/expense —————— — Net income before discontinued operations 195.99 M271 M359.13 M274.82 M287.55 M247.44 M 247.44 M Discontinued operations —————— — Net income 195.99 M271 M359.13 M274.82 M287.55 M247.44 M 247.44 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 195.68 M270.7 M358.79 M274.58 M287.34 M247.3 M 247.3 M Basic earnings per share (Basic EPS) 1.532.092.722.082.171.87 1.87 Diluted earnings per share (Diluted EPS) 1.532.092.722.072.171.87 1.87 Average basic shares outstanding 127.71 M129.69 M132.02 M132.26 M132.37 M132.45 M 529.72 M Diluted shares outstanding 127.9 M129.78 M132.1 M132.34 M132.42 M132.51 M 529.99 M EBITDA 297.25 M321.91 M370.38 M416.44 M453.88 M508.45 M 508.45 M EBIT 156.06 M179.43 M214.87 M248.3 M273.95 M308.33 M 308.33 M Cost of revenue 119.19 M131.3 M143.66 M165.66 M182.82 M191.48 M 191.48 M Other cost of goods sold 119.19 M131.3 M143.66 M165.66 M182.82 M191.48 M 191.48 M Depreciation & amortization (cash flow) 141.19 M142.48 M155.51 M168.14 M179.94 M200.12 M 200.12 M