SEM

Value 202020212022202320242025 TTM Total revenue 5.53 B6.2 B6.33 B6.66 B5.19 B5.45 B 5.45 B Gross profit 821.34 M919.37 M733.38 M932.04 M633.64 M629.29 M 629.29 M Operating expenses 321.13 M347.21 M356.15 M364.19 M432.98 M297.07 M 297.07 M Selling/general/admin expenses 138.04 M146.97 M153.03 M170.19 M225.87 M154.41 M 154.41 M Research & development —————— — Operating income 567.66 M713.77 M403.28 M554.87 M268.31 M336.17 M 336.17 M Non-Operating Income, Total 12.39 M2.15 M00—— — Interest expense, net of interest capitalized 153.01 M135.99 M169.11 M198.64 M128.6 M117.94 M 117.94 M Non-Operating Income, excl. Interest Expenses -140.62 M-133.83 M-169.11 M-198.64 M—— — Unusual income/expense —————— — Pretax income 456.47 M629.72 M260.58 M382.36 M174.77 M272.75 M 272.75 M Equity in earnings 29.44 M44.43 M26.41 M40.81 M60.23 M54.52 M 54.52 M Taxes 111.87 M129.77 M62.55 M82.63 M44.78 M58.22 M 58.22 M Non-controlling/minority interest 85.61 M97.72 M39.03 M56.24 M82.67 M68.31 M 68.31 M After tax other income/expense —————— — Net income before discontinued operations 259 M402.23 M158.99 M243.49 M47.32 M146.22 M 146.22 M Discontinued operations ————166.72 M0 0 Net income 259 M402.23 M158.99 M243.49 M214.04 M146.22 M 146.22 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 250.1 M388.79 M153.38 M234.72 M63.15 M142.87 M 142.87 M Basic earnings per share (Basic EPS) 1.932.981.231.911.661.16 1.16 Diluted earnings per share (Diluted EPS) 1.932.981.231.911.661.16 1.16 Average basic shares outstanding 129.78 M130.25 M124.63 M123.11 M124.61 M122.65 M 492.69 M Diluted shares outstanding 129.78 M130.25 M124.63 M123.11 M124.61 M122.65 M 492.69 M EBITDA 708.44 M777.72 M586.79 M780.87 M346.9 M476.15 M 337.65 M EBIT 500.21 M572.15 M377.23 M567.86 M200.66 M332.22 M 332.22 M Cost of revenue 4.71 B5.29 B5.6 B5.73 B4.55 B4.82 B 4.82 B Other cost of goods sold 4.71 B5.29 B5.6 B5.73 B4.55 B4.82 B 4.82 B Depreciation & amortization (cash flow) 208.24 M205.56 M209.56 M213.02 M146.24 M143.92 M 5.42 M