Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 24.44 M24.33 M29.46 M30.68 M35.16 M40.86 M 40.86 M Research & development —————— — Operating income 72.83 M134.42 M175.42 M242.75 M278.19 M359.92 M 359.92 M Non-Operating Income, Total 5.82 M9.34 M30.65 M24.17 M7.53 M12.85 M 12.85 M Interest expense, net of interest capitalized 29.65 M33.61 M40.37 M52.6 M78.54 M108.08 M 108.08 M Non-Operating Income, excl. Interest Expenses -23.83 M-24.28 M-9.72 M-28.43 M-72.57 M-95.23 M -95.23 M Unusual income/expense ————1.55 M0 — Pretax income 42.74 M96.44 M135.74 M192.05 M204.27 M254.38 M 254.38 M Equity in earnings —————— — Taxes 212 K227 K998 K636 K628 K644 K 644 K Non-controlling/minority interest 255 K486 K612 K708 K634 K718 K 718 K After tax other income/expense —————— — Net income before discontinued operations 42.27 M95.72 M134.13 M190.71 M203 M253.01 M 253.01 M Discontinued operations —————— — Net income 42.27 M95.72 M134.13 M190.71 M203 M253.01 M 253.01 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 42.12 M95.9 M134.37 M191.01 M203.17 M252.84 M 252.84 M Basic earnings per share (Basic EPS) 0.440.820.991.251.161.29 1.29 Diluted earnings per share (Diluted EPS) 0.440.820.991.241.151.28 1.28 Average basic shares outstanding 95.31 M116.36 M134.94 M152.14 M173.86 M196.05 M 780.2 M Diluted shares outstanding 96.2 M117.47 M135.86 M153.52 M177.12 M198.05 M 788.52 M EBITDA 119.67 M194.77 M227.56 M314.03 M387.82 M494.83 M 494.83 M EBIT 67.93 M133.59 M146.91 M218.5 M272.45 M347.18 M 347.18 M Cost of revenue 4.71 M5.97 M3.54 M4.76 M5 M7.58 M 7.58 M Other cost of goods sold 3.88 M5.76 M3.45 M4.66 M5 M7.58 M 7.58 M Depreciation & amortization (cash flow) 51.74 M61.17 M80.65 M95.53 M115.37 M147.65 M 147.65 M