NEU

Value 202020212022202320242025 TTM Total revenue 2.01 B2.36 B2.76 B2.7 B2.79 B2.73 B 2.69 B Gross profit 595.03 M547.71 M640.5 M772.51 M886.35 M857.4 M 842.26 M Operating expenses 272.7 M294.88 M289.55 M293.52 M323.38 M344.79 M 365.57 M Selling/general/admin expenses 142.86 M145.97 M145.11 M151.47 M171.41 M181.58 M 184.62 M Research & development 140.37 M143.95 M140.25 M138 M124.9 M132.09 M 130.55 M Operating income 311.8 M257.78 M355.14 M483.05 M590.04 M543.73 M 527.09 M Non-Operating Income, Total 42.81 M17.99 M31.34 M39.28 M42.44 M47.53 M 58.78 M Interest expense, net of interest capitalized 26.33 M34.22 M35.2 M37.36 M57.37 M39.69 M 37.76 M Non-Operating Income, excl. Interest Expenses -29.33 M-40.22 M-39.2 M-41.36 M-66.37 M-48.69 M -37.76 M Unusual income/expense 45.81 M23.99 M35.34 M43.28 M51.44 M56.53 M 58.78 M Pretax income 331.29 M247.55 M347.73 M488.96 M584.11 M560.56 M 548.1 M Equity in earnings —————— — Taxes 60.72 M56.64 M68.2 M100.1 M121.69 M141.81 M 137.24 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 270.57 M190.91 M279.54 M388.86 M462.41 M418.75 M 410.87 M Discontinued operations —————— — Net income 270.57 M190.91 M279.54 M388.86 M462.41 M418.75 M 410.87 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 270.12 M190.45 M278.66 M387.52 M460.76 M417.13 M 409.27 M Basic earnings per share (Basic EPS) ——27.7740.4448.2244.44 43.8 Diluted earnings per share (Diluted EPS) ——27.7740.4448.2244.44 43.8 Average basic shares outstanding ——10.04 M9.58 M9.55 M9.39 M — Diluted shares outstanding ——10.04 M9.58 M9.55 M9.39 M — EBITDA 406.33 M337.15 M433.23 M557 M679.92 M635.03 M 582.94 M EBIT 322.33 M252.83 M350.94 M478.99 M562.96 M512.61 M 476.69 M Cost of revenue 1.42 B1.81 B2.12 B1.93 B1.9 B1.87 B 1.85 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 84 M84.32 M82.28 M78.01 M116.96 M122.42 M 125.31 M