Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 49.53 M55.62 M55.87 M55.66 M66.39 M108.6 M 108.6 M Research & development —————— — Operating income 254.77 M332.54 M382.94 M383.62 M398.76 M477.56 M 465.61 M Non-Operating Income, Total 6.46 M4.56 M4.42 M15.73 M13.6 M24.94 M 24.64 M Interest expense, net of interest capitalized 43.66 M28.1 M36.55 M159.92 M201.07 M324.52 M 324.44 M Non-Operating Income, excl. Interest Expenses -37.21 M-23.55 M-32.13 M-144.19 M-187.47 M-299.57 M -299.8 M Unusual income/expense —————— — Pretax income 128.21 M156.82 M161.74 M153.9 M153.3 M186.64 M 186.64 M Equity in earnings —————— — Taxes 27.86 M33.37 M33.43 M31.34 M39.61 M51.38 M 51.38 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 100.34 M123.45 M128.31 M122.56 M113.69 M135.26 M 135.26 M Discontinued operations —————— — Net income 100.34 M123.45 M128.31 M122.56 M113.69 M135.26 M 135.26 M Dilution adjustment —————0 — Preferred dividends —————9.88 M — Diluted net income available to common stockholders 100.34 M123.45 M128.31 M122.56 M113.69 M125.39 M 125.39 M Basic earnings per share (Basic EPS) 1.842.232.322.212.011.49 1.49 Diluted earnings per share (Diluted EPS) 1.832.22.292.181.981.47 1.47 Average basic shares outstanding 54.57 M55.37 M55.39 M55.43 M56.61 M84.01 M 331.31 M Diluted shares outstanding 54.83 M56.01 M56.14 M56.26 M57.54 M85.13 M 334.75 M EBITDA 255.19 M314.62 M369.05 M381.86 M393.96 M470.03 M 458.07 M EBIT 246.18 M322.25 M368.12 M372.37 M384.45 M457.1 M 445.15 M Cost of revenue 46.06 M21.99 M8.8 M5.18 M9.59 M53.41 M 53.41 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 9.01 M-7.63 M937 K9.49 M9.5 M12.93 M 12.93 M