DAC

Value 202020212022202320242025 TTM Total revenue 461.59 M689.5 M993.34 M973.58 M1.01 B1.04 B — Gross profit 461.59 M689.5 M993.34 M973.58 M1.01 B1.04 B — Operating expenses 35.37 M-78.29 M7.17 M62.76 M75.06 M110.98 M — Selling/general/admin expenses 24.34 M43.95 M36.58 M43.48 M54.23 M64.41 M — Research & development —————— — Operating income 199.48 M358.26 M653.44 M580.66 M540.88 M498.77 M — Non-Operating Income, Total -45.93 M700.47 M-75.98 M-4.36 M-35.81 M-4.15 M — Interest expense, net of interest capitalized 53.5 M68.99 M62.14 M20.46 M66.8 M39.35 M — Non-Operating Income, excl. Interest Expenses -100.03 M626.94 M-131.54 M-24.01 M-104.85 M-42.31 M — Unusual income/expense 593 K4.54 M-6.58 M-812 K2.24 M-1.2 M — Pretax income 142.51 M1.06 B577.46 M576.3 M505.07 M494.61 M — Equity in earnings 6.31 M68.03 M68.03 M-3.99 M-1.63 M-1.04 M — Taxes —5.89 M18.25 M18.25 M18.25 M0 — Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 153.55 M1.05 B559.21 M576.3 M505.07 M494.61 M — Discontinued operations —————— — Net income 153.55 M1.05 B559.21 M576.3 M505.07 M494.61 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 153.55 M1.05 B559.21 M576.3 M505.07 M494.61 M — Basic earnings per share (Basic EPS) 6.5151.7527.328.9926.1526.83 — Diluted earnings per share (Diluted EPS) 6.4551.1527.2828.9526.0526.76 — Average basic shares outstanding 23.59 M20.35 M20.48 M19.88 M19.32 M18.43 M 78.11 M Diluted shares outstanding 23.81 M20.58 M20.5 M19.9 M19.38 M18.48 M 78.27 M EBITDA 527.75 M881.62 M1.12 B1.04 B1.09 B1.09 B — EBIT 426.22 M767.79 M986.17 M910.82 M939.05 M931.47 M — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 101.53 M113.83 M131.21 M129.29 M148.34 M163.37 M —