FFIN

Value 202020212022202320242025 TTM Total revenue 2.79 M513.68 M515.65 M481.18 M536.91 M602.99 M 602.99 M Gross profit 450.79 M512.54 M498.23 M470.55 M523.09 M574.38 M 574.38 M Operating expenses 15.64 M15.73 M15.47 M14.92 M16.9 M17.4 M 17.67 M Selling/general/admin expenses 13.77 M14.32 M14.75 M15.53 M16.76 M17.05 M 17.05 M Research & development —————— — Operating income 435.14 M496.81 M482.75 M455.63 M506.19 M556.99 M 556.72 M Non-Operating Income, Total ——2.14 M-7.12 M00 0 Interest expense, net of interest capitalized 14.24 M6.04 M31.44 M144.26 M202.18 M201.59 M 201.59 M Non-Operating Income, excl. Interest Expenses ——-29.3 M-151.38 M-202.18 M-201.59 M -201.59 M Unusual income/expense —————— — Pretax income 242.37 M271.97 M280.87 M243.3 M271.85 M309.6 M 309.6 M Equity in earnings —————— — Taxes 40.33 M44.41 M46.4 M44.32 M48.34 M56.02 M 56.02 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 202.03 M227.56 M234.47 M198.98 M223.51 M253.58 M 253.58 M Discontinued operations —————— — Net income 202.03 M227.56 M234.47 M198.98 M223.51 M253.58 M 253.58 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 202.03 M227.56 M234.47 M198.98 M223.51 M253.58 M 253.58 M Basic earnings per share (Basic EPS) 1.421.61.641.391.561.77 1.77 Diluted earnings per share (Diluted EPS) 1.421.591.641.391.561.77 1.77 Average basic shares outstanding 142.03 M142.29 M142.6 M142.69 M142.82 M143.07 M 572.14 M Diluted shares outstanding 142.54 M143.13 M143.21 M142.94 M143.23 M143.45 M 573.66 M EBITDA -62.48 M440.62 M424.03 M415.05 M473.39 M329.02 M 467.79 M EBIT -32.37 M496.81 M482.75 M455.63 M506.19 M556.99 M 556.72 M Cost of revenue 19.52 M1.14 M17.43 M10.63 M13.82 M28.61 M 28.61 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) -30.1 M-56.19 M-58.73 M-40.59 M-32.8 M-26.37 M -37.43 M