SIGIP

Value 202020212022202320242025 TTM Total revenue 2.92 B3.38 B3.56 B4.23 B4.86 B5.34 B 5.34 B Gross profit 726.18 M938.71 M740.46 M951.64 M774.75 M1.18 B 1.18 B Operating expenses 421.63 M434.42 M463 M487.42 M514 M564.34 M 537.84 M Selling/general/admin expenses 29.3 M30.23 M31.75 M23 M26.5 M26.5 M — Research & development —————— — Operating income 304.55 M504.29 M277.46 M464.22 M260.75 M612.49 M 638.99 M Non-Operating Income, Total -211.18 M17.6 M114.81 M3.55 M2.95 M8.33 M 8.33 M Interest expense, net of interest capitalized 30.84 M29.16 M28.85 M28.8 M28.88 M49.32 M 49.32 M Non-Operating Income, excl. Interest Expenses -242.02 M-11.57 M85.96 M-25.25 M-25.93 M-40.99 M -40.99 M Unusual income/expense —————— — Pretax income 302.99 M505.31 M280.19 M458.41 M258.03 M589.6 M 589.6 M Equity in earnings 12.41 M69.87 M12.95 M17.08 M17.78 M13.16 M 13.16 M Taxes 56.63 M101.47 M55.3 M93.17 M51.02 M123.19 M 123.19 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 246.35 M403.84 M224.89 M365.24 M207.01 M466.41 M 466.41 M Discontinued operations —————— — Net income 246.35 M403.84 M224.89 M365.24 M207.01 M466.41 M 466.41 M Dilution adjustment 000000 0 Preferred dividends 09.35 M9.2 M9.2 M9.2 M9.2 M 9.2 M Diluted net income available to common stockholders 246.35 M394.48 M215.69 M356.04 M197.81 M457.21 M 457.21 M Basic earnings per share (Basic EPS) 4.126.553.575.873.257.54 7.54 Diluted earnings per share (Diluted EPS) 4.096.53.545.843.237.49 7.49 Average basic shares outstanding 59.86 M60.18 M60.41 M60.63 M60.87 M60.62 M 242.91 M Diluted shares outstanding 60.29 M60.67 M60.88 M60.97 M61.27 M61.06 M 244.67 M EBITDA 886.87 M1.16 B1.01 B1.29 B1.21 B1.64 B 1.64 B EBIT 304.55 M504.29 M277.46 M464.22 M260.75 M612.49 M 638.99 M Cost of revenue 2.2 B2.44 B2.82 B3.28 B4.09 B4.16 B 4.16 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 582.32 M652.53 M732.86 M823.57 M951.64 M1.03 B 1 B