Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 193.52 M199.34 M254.52 M269.44 M294.1 M368.76 M 368.76 M Research & development 59.42 M55.55 M84.8 M76.26 M81.58 M117.31 M 118.01 M Operating income 46.35 M89.92 M60.02 M87.67 M-73.37 M19.19 M 19.19 M Non-Operating Income, Total -26.26 M-33.52 M-46.72 M-25.97 M20.06 M2.32 M -30.87 M Interest expense, net of interest capitalized 25.67 M31.75 M39.98 M20.31 M16.57 M17.55 M 17.45 M Non-Operating Income, excl. Interest Expenses -54.78 M-62.6 M-75.41 M-46.09 M3.87 M-21.85 M -37.33 M Unusual income/expense 2.85 M-2.67 M-11.29 M-186 K-373 K6.62 M -10.98 M Pretax income 20.09 M56.4 M13.3 M61.7 M-63.11 M16.87 M 9.17 M Equity in earnings —————— — Taxes -125.43 M14.42 M-2.61 M19.75 M36.45 M9.84 M 9.84 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 145.72 M41.98 M15.91 M41.95 M-99.56 M7.03 M -12.28 M Discontinued operations -200 K0———— — Net income 145.52 M41.98 M15.91 M41.95 M-99.56 M7.03 M -12.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 145.52 M41.98 M15.91 M46.07 M99.56 M7.03 M 7.03 M Basic earnings per share (Basic EPS) 3.410.950.350.91-2.150.16 0.18 Diluted earnings per share (Diluted EPS) 3.330.920.340.89-2.150.16 0.16 Average basic shares outstanding 42.67 M44.26 M45.52 M46.22 M46.24 M44.57 M 181.97 M Diluted shares outstanding 43.68 M45.63 M46.54 M51.98 M46.24 M45.04 M 183.16 M EBITDA 292.36 M350.22 M413.24 M476.5 M-357.06 M97.04 M 35.55 M EBIT 272.45 M321.67 M321.74 M400.93 M-435.84 M6.02 M -55.48 M Cost of revenue 117.33 M140.25 M199.29 M184.67 M170.43 M149.75 M 149.75 M Other cost of goods sold —————1 M — Depreciation & amortization (cash flow) 19.91 M28.55 M91.5 M75.57 M78.78 M91.02 M 91.02 M