FRO

Value 202020212022202320242025 TTM Total revenue 1.22 B749.38 M1.44 B1.83 B2.16 B1.97 B — Gross profit 1.22 B749.38 M1.44 B1.83 B2.16 B1.97 B — Operating expenses 743.29 M743.06 M992.63 M1.08 B1.38 B1.37 B — Selling/general/admin expenses 44.24 M27.89 M———— — Research & development —————— — Operating income 507.8 M12.22 M445.62 M746.67 M781.71 M598.75 M — Non-Operating Income, Total -94.8 M-18.73 M———— — Interest expense, net of interest capitalized 72.16 M61.44 M———— — Non-Operating Income, excl. Interest Expenses -167.07 M-98.41 M———— — Unusual income/expense 109 K18.24 M———— — Pretax income 402.94 M-16.35 M475.95 M656.62 M503.25 M385.1 M — Equity in earnings -4.42 M-724 K———— — Taxes -14 K4.63 M412 K205 K7.67 M6.02 M — Non-controlling/minority interest 131 K0———— — After tax other income/expense 4.61 M-432 K———— — Net income before discontinued operations 412.88 M-11.15 M475.54 M656.41 M495.58 M379.08 M — Discontinued operations —————— — Net income 412.88 M-11.15 M475.54 M656.41 M495.58 M379.08 M — Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 412.88 M-11.15 M———— — Basic earnings per share (Basic EPS) 2.11-0.06———— — Diluted earnings per share (Diluted EPS) 2.09-0.06———— — Average basic shares outstanding 195.64 M198.97 M———— — Diluted shares outstanding 197.81 M198.97 M———— — EBITDA 633.93 M167.94 M610.79 M977.61 M1.12 B927.21 M — EBIT 477.89 M6.32 M445.62 M746.67 M781.71 M598.75 M — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 156.04 M161.62 M165.17 M230.94 M339.03 M328.46 M —