Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 34.42 M52.55 M70.3 M69.57 M76.11 M82.72 M 82.72 M Research & development —————— — Operating income 206.37 M461.42 M422.9 M292.86 M268.92 M335.75 M 336.48 M Non-Operating Income, Total 14.9 M45.53 M3.38 M-1.72 M802 K5.73 M 5.73 M Interest expense, net of interest capitalized 93.69 M64.43 M116.97 M342.97 M436.47 M460.12 M 460.11 M Non-Operating Income, excl. Interest Expenses -78.79 M-18.9 M-113.59 M-344.69 M-435.67 M-454.39 M -454.38 M Unusual income/expense —————— — Pretax income 47.39 M210.79 M210.32 M82.83 M89.23 M142.81 M 142.81 M Equity in earnings -14.69 M-1.72 M144.25 M-5.99 M-10.92 M17.39 M 17.39 M Taxes -12.15 M43.79 M34.12 M8.93 M11.82 M37.17 M 37.17 M Non-controlling/minority interest ————-57 K-228 K -228 K After tax other income/expense —————— — Net income before discontinued operations 59.54 M167 M176.21 M73.9 M77.47 M105.87 M 105.87 M Discontinued operations —————— — Net income 59.54 M167 M176.21 M73.9 M77.47 M105.87 M 105.87 M Dilution adjustment —————0 — Preferred dividends —————3.05 M — Diluted net income available to common stockholders 59.54 M167 M176.21 M73.9 M77.47 M102.82 M 102.82 M Basic earnings per share (Basic EPS) 1.463.874.021.671.722.25 2.25 Diluted earnings per share (Diluted EPS) 1.433.713.921.641.692.23 2.23 Average basic shares outstanding 40.68 M43.17 M43.86 M44.35 M45.01 M45.7 M 182.49 M Diluted shares outstanding 41.77 M45.07 M44.91 M45.09 M45.82 M46.04 M 183.81 M EBITDA 1.77 M424.65 M329.95 M-29 M-144.84 M-94.92 M -107.24 M EBIT -23.19 M396.99 M305.93 M-50.11 M-167.54 M-124.36 M -123.63 M Cost of revenue 40.66 M15.21 M40.94 M51.32 M96.21 M96.3 M 96.3 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 24.96 M27.66 M24.02 M21.11 M22.7 M29.44 M 16.39 M