TEN-PE

Value 20202021202220232024 TTM Total revenue 644.13 M546.12 M860.4 M889.57 M804.06 M — Gross profit 464.93 M372.84 M670.13 M733.84 M651.19 M — Operating expenses 182.81 M242.4 M169.72 M122.09 M156.36 M — Selling/general/admin expenses 29.04 M29.13 M29.85 M33.34 M45.37 M — Research & development ————— — Operating income 96.69 M119.86 M256.35 M391.5 M278.56 M — Non-Operating Income, Total 69.47 M30.72 M47.89 M86.42 M96.93 M — Interest expense, net of interest capitalized 49.62 M38.41 M55.45 M101.8 M113.3 M — Non-Operating Income, excl. Interest Expenses 19.82 M-7.71 M-7.93 M-15.56 M-16.47 M — Unusual income/expense 36 K18 K366 K176 K99 K — Pretax income 95.59 M119.17 M253.99 M377.09 M263.33 M — Equity in earnings ————— — Taxes ————— — Non-controlling/minority interest 3.22 M820 K4.23 M4.9 M5.4 M — After tax other income/expense ——2 M3.98 M2.01 M — Net income before discontinued operations 24 M151.4 M204.23 M300.18 M176.23 M — Discontinued operations ————— — Net income 24 M151.4 M204.23 M300.18 M176.23 M — Dilution adjustment 27.65 M69.38 M-1.25 M0-959 K — Preferred dividends 36.58 M33.6 M34.72 M33.44 M27 M — Diluted net income available to common stockholders 15.07 M187.18 M168.26 M266.74 M148.27 M — Basic earnings per share (Basic EPS) ——6.029.045.03 — Diluted earnings per share (Diluted EPS) ——6.019.045.03 — Average basic shares outstanding ——27.97 M29.51 M29.51 M — Diluted shares outstanding ——28.19 M29.51 M29.51 M — EBITDA 425.44 M277.55 M645.64 M764.88 M661.95 M — EBIT 282.12 M130.44 M500.41 M611.75 M494.83 M — Cost of revenue 179.21 M173.28 M190.27 M155.72 M152.88 M — Other cost of goods sold 179.21 M173.28 M190.27 M155.72 M152.88 M — Depreciation & amortization (cash flow) 143.32 M147.1 M145.22 M153.13 M167.12 M —