Financials
Valor 202020212022202320242025 TTM Selling/general/admin expenses 1.21 B1.02 B1.14 B1.14 B1.18 B483.6 M 248.6 M Research & development —————— — Operating income 2.8 M170.6 M9 M-1.86 B-938.8 M-170.4 M -225.2 M Non-Operating Income, Total -1.9 M-68.1 M23.3 M-20.5 M-4.8 M-2.3 M 6.9 M Interest expense, net of interest capitalized 191.3 M181.5 M176 M221.2 M269.8 M45.6 M 51.5 M Non-Operating Income, excl. Interest Expenses -182.1 M-242.9 M-141.8 M-214.8 M-247.7 M-40.7 M -52.5 M Unusual income/expense -11.1 M-6.7 M-10.9 M-26.9 M-26.9 M-7.2 M — Pretax income -203.1 M-17.4 M-177 M-2 B-1.18 B-223.9 M -282 M Equity in earnings -17.2 M-6.1 M-3 M500 K8.7 M— — Taxes 3.3 M17.1 M28.4 M21.3 M-65 M-8.6 M -1.1 M Non-controlling/minority interest -18 M-15.6 M-17.2 M-8.6 M-13.4 M— — After tax other income/expense —————— — Net income before discontinued operations -188.4 M-18.9 M-188.2 M-2.01 B-1.1 B-215.3 M -272.6 M Discontinued operations —————4.1 M — Net income -188.4 M-18.9 M-188.2 M-2.01 B-1.1 B-211.2 M -272.6 M Dilution adjustment ————0— — Preferred dividends ————11.9 M— — Diluted net income available to common stockholders -188.4 M-18.9 M-188.2 M-2.01 B-1.11 B-211.2 M -272.9 M Basic earnings per share (Basic EPS) -12.9-1.35-12.6-132.3-71.55— — Diluted earnings per share (Diluted EPS) -12.9-1.35-12.6-132.3-71.55— — Average basic shares outstanding 14.53 M14.7 M14.94 M15.19 M15.57 M— — Diluted shares outstanding 14.53 M14.7 M14.94 M15.19 M15.57 M— — EBITDA 200.5 M359.1 M186.9 M-1.68 B-746.6 M-100 K -41.1 M EBIT 2.8 M170.6 M9 M-1.86 B-938.8 M-170.4 M -225.2 M Cost of revenue —————702 M — Other cost of goods sold —————702 M — Depreciation & amortization (cash flow) 197.7 M188.5 M177.9 M180.3 M192.2 M170.3 M 184.1 M