ONBPO

Value 202020212022202320242025 TTM Total revenue 796.97 M839.43 M1.58 B1.78 B1.77 B2.33 B 2.33 B Gross profit 758.58 M810.62 M1.44 B1.78 B1.77 B2.33 B 2.33 B Operating expenses 130.78 M137.84 M316.93 M319.87 M349.48 M495.96 M 510.36 M Selling/general/admin expenses 140.46 M152.22 M304.14 M298.75 M329.76 M428.57 M 390.37 M Research & development —————— — Operating income 645.35 M687.06 M1.15 B1.5 B1.47 B1.9 B 1.89 B Non-Operating Income, Total 41.5 M30.94 M33.22 M16.55 M30.65 M167.24 M 167.13 M Interest expense, net of interest capitalized 67.21 M42.25 M126.27 M703.67 M1.07 B1.21 B 1.21 B Non-Operating Income, excl. Interest Expenses -25.71 M-11.31 M-93.05 M-687.12 M-1.04 B-1.04 B -1.04 B Unusual income/expense —————— — Pretax income 255.56 M338.86 M544.73 M751.3 M680.44 M841.39 M 841.39 M Equity in earnings 18.79 M6.77 M10.96 M15.37 M13.33 M26.12 M 26.12 M Taxes 29.15 M61.32 M116.45 M169.31 M141.25 M172.14 M 172.14 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 226.41 M277.54 M428.29 M581.99 M539.19 M669.26 M 669.26 M Discontinued operations —————— — Net income 226.41 M277.54 M428.29 M581.99 M539.19 M669.26 M 669.26 M Dilution adjustment ——0000 0 Preferred dividends ——14.12 M16.14 M16.14 M16.14 M 16.14 M Diluted net income available to common stockholders 226.41 M277.54 M414.17 M565.86 M523.05 M653.12 M 653.12 M Basic earnings per share (Basic EPS) 1.371.681.511.951.691.8 1.8 Diluted earnings per share (Diluted EPS) 1.361.671.51.941.681.79 1.79 Average basic shares outstanding 165.51 M165.18 M275.18 M290.75 M309.5 M363.51 M 1.43 B Diluted shares outstanding 166.18 M165.93 M276.69 M291.86 M311 M365.46 M 1.44 B EBITDA 670.8 M711.38 M1.18 B——— — EBIT 627.8 M672.78 M1.12 B——— — Cost of revenue 38.4 M28.81 M144.8 M——— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 43 M38.6 M62.3 M62.4 M65.6 M123.6 M 176.2 M