Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 52.31 M56.64 M61.51 M60.09 M85.74 M95.73 M 95.73 M Research & development —————— — 영업 이익 291.53 M463.75 M456.77 M384.17 M334.35 M720.16 M 718.21 M Non-Operating Income, Total 6.49 M8.62 M14.59 M9.34 M8.92 M10.21 M 10.47 M Interest expense, net of interest capitalized 50.74 M36.32 M48.63 M216.37 M445.52 M512.21 M 512.21 M Non-Operating Income, excl. Interest Expenses -44.25 M-27.7 M-34.04 M-207.03 M-436.6 M-502 M -501.74 M Unusual income/expense —————— — Pretax income 127.55 M227.12 M240.11 M175.78 M149.62 M408.16 M 408.16 M Equity in earnings —————— — Taxes 30.6 M59.2 M64.46 M47.38 M34.09 M117 M 117 M Non-controlling/minority interest —————— — After tax other income/expense 9.49 M7.76 M9.26 M8.72 M7.2 M7.07 M 7.07 M Net income before discontinued operations 96.95 M167.92 M175.65 M128.4 M115.53 M291.16 M 291.16 M Discontinued operations —————— — Net income 96.95 M167.92 M175.65 M128.4 M115.53 M291.16 M 291.16 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 96.95 M167.92 M175.65 M128.4 M115.53 M291.16 M 291.16 M Basic earnings per share (Basic EPS) 1.392.22.351.721.052.23 2.23 Diluted earnings per share (Diluted EPS) 1.392.192.351.711.052.23 2.23 Average basic shares outstanding 69.55 M76.47 M74.7 M74.84 M109.67 M130.46 M 521.78 M Diluted shares outstanding 69.63 M76.56 M74.78 M74.87 M109.71 M130.51 M 521.94 M EBITDA 236.7 M428.65 M402.07 M189.28 M-62.13 M276.24 M 288.26 M EBIT 214.44 M399.39 M375.96 M168.81 M-111.17 M207.95 M 206 M Cost of revenue 29.84 M-24.19 M8.46 M73 K87.62 M4.18 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 22.26 M29.26 M26.11 M20.46 M49.04 M68.29 M 82.26 M