SFM

Value 202020212022202320242025 TTM Total revenue 6.48 B6.11 B6.41 B6.84 B7.72 B8.81 B 8.81 B Gross profit 2.38 B2.21 B2.35 B2.52 B2.94 B3.42 B 3.42 B Operating expenses 1.99 B1.88 B1.99 B2.16 B2.42 B2.72 B 2.72 B Selling/general/admin expenses 1.86 B1.75 B1.86 B2 B2.29 B2.57 B 2.57 B Research & development —————— — Operating income 391.67 M334.08 M358.36 M350.23 M504.5 M686.16 M 686.16 M Non-Operating Income, Total 320 K————— — Interest expense, net of interest capitalized ————747 K943 K — Non-Operating Income, excl. Interest Expenses 320 K————— — Unusual income/expense —————— — Pretax income 376.88 M322.39 M349.31 M343.74 M506.7 M688.78 M 688.78 M Equity in earnings —————— — Taxes 89.43 M78.23 M88.15 M84.88 M126.1 M165.11 M 165.11 M Non-controlling/minority interest —————— — After tax other income/expense 3.68 M1.17 M672 K1.09 M5.61 M4.72 M 4.72 M Net income before discontinued operations 287.45 M244.16 M261.16 M258.86 M380.6 M523.67 M 523.67 M Discontinued operations —————— — Net income 287.45 M244.16 M261.16 M258.86 M380.6 M523.67 M 523.67 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 287.45 M244.16 M261.16 M258.86 M380.6 M523.67 M 523.67 M Basic earnings per share (Basic EPS) 2.442.122.412.533.795.36 5.36 Diluted earnings per share (Diluted EPS) 2.432.12.392.53.755.31 5.31 Average basic shares outstanding 117.82 M115.38 M108.23 M102.48 M100.36 M97.69 M 391.75 M Diluted shares outstanding 118.22 M116.08 M109.14 M103.39 M101.38 M98.7 M 395.91 M EBITDA 532.59 M471.17 M497.4 M503.31 M657.16 M849.46 M 849.46 M EBIT 406.08 M345.63 M370.33 M365.5 M516.99 M691.73 M 691.73 M Cost of revenue 4.09 B3.89 B4.06 B4.32 B4.78 B5.39 B 5.39 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 126.51 M125.54 M127.07 M137.81 M140.16 M157.72 M 157.72 M