SWKS

Value 202020212022202320242025 TTM Total revenue 3.36 B5.11 B5.49 B4.77 B4.18 B4.09 B 4.05 B Gross profit 1.61 B2.51 B2.6 B2.11 B1.72 B1.68 B 1.67 B Operating expenses 721.1 M899.7 M1.08 B982.3 M1.08 B1.18 B 1.24 B Selling/general/admin expenses 231.4 M322.5 M329.8 M314 M300.8 M371.5 M 397.3 M Research & development 464.1 M532.3 M617.9 M606.8 M631.7 M785.5 M 812.5 M Operating income 891.8 M1.61 B1.53 B1.13 B637.4 M500 M 422.7 M Non-Operating Income, Total 100 K1.8 M2.5 M18.2 M29.7 M53.8 M 49.9 M Interest expense, net of interest capitalized —13.4 M47.9 M64.4 M30.7 M27.1 M 26.6 M Non-Operating Income, excl. Interest Expenses 200 K-11 M-42.9 M-64.4 M-30.7 M-27.1 M -26.5 M Unusual income/expense -100 K-600 K-2.5 M18.2 M29.7 M53.8 M 49.8 M Pretax income 891.7 M1.6 B1.48 B1.08 B636.4 M526.7 M 446 M Equity in earnings —————— — Taxes 76.9 M100.4 M201.4 M96 M40.4 M49.6 M 51.7 M Non-controlling/minority interest —————— — After tax other income/expense 3.8 M200 K1.5 M3.5 M8.8 M11 M 8.5 M Net income before discontinued operations 814.8 M1.5 B1.28 B982.8 M596 M477.1 M 394.3 M Discontinued operations —————— — Net income 814.8 M1.5 B1.28 B982.8 M596 M477.1 M 394.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 814.8 M1.5 B1.28 B982.8 M596 M477.1 M 394.3 M Basic earnings per share (Basic EPS) 4.849.077.856.173.723.09 2.63 Diluted earnings per share (Diluted EPS) 4.88.977.816.133.693.08 2.63 Average basic shares outstanding 168.5 M165.2 M162.4 M159.4 M160.1 M154.4 M 612.4 M Diluted shares outstanding 169.9 M167 M163.3 M160.3 M161.5 M155.1 M 614.7 M EBITDA 1.27 B2.09 B2.51 B1.74 B1.09 B964.9 M — EBIT 891.8 M1.61 B1.53 B1.13 B637.4 M500 M — Cost of revenue 1.74 B2.6 B2.88 B2.67 B2.46 B2.4 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 376.1 M473.8 M982.5 M617.7 M453.8 M464.9 M 606.1 M