NNN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 218.48 M230.85 M226.8 M230.16 M238.4 M 926.21 M Gross profit 218.48 M230.85 M226.8 M230.16 M238.4 M 926.21 M Operating expenses 86.83 M90.81 M93.2 M95.45 M105.48 M 384.95 M Selling/general/admin expenses 8.71 M13.01 M11.22 M11.06 M11.64 M 46.92 M Research & development ————— — Operating income 143.73 M143.85 M149.8 M147.28 M148.56 M 589.49 M Non-Operating Income, Total -20.63 M-39.44 M-16.86 M-22.36 M-20.37 M -99.02 M Interest expense, net of interest capitalized 46.88 M47.72 M49.28 M53.38 M53.57 M 203.96 M Non-Operating Income, excl. Interest Expenses -21.67 M-39.77 M-16.87 M-25.3 M-21.33 M -103.27 M Unusual income/expense -45.84 M-47.39 M-49.27 M-50.44 M-52.61 M -199.71 M Pretax income 142.86 M151.72 M142.7 M144.66 M143.18 M 582.25 M Equity in earnings ————— — Taxes ————— — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 97.89 M96.46 M100.53 M96.84 M95.95 M 389.78 M Discontinued operations ————— — Net income 97.89 M96.46 M100.53 M96.84 M95.95 M 389.78 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 97.73 M96.29 M100.34 M96.65 M95.77 M 389.05 M Basic earnings per share (Basic EPS) 0.530.520.540.510.5 2.07 Diluted earnings per share (Diluted EPS) 0.520.510.540.510.51 2.07 Average basic shares outstanding 183.69 M186.86 M186.88 M187.84 M187.61 M 749.18 M Diluted shares outstanding 184.04 M187.08 M187.07 M188.33 M187.99 M 750.47 M EBITDA 194.84 M204.66 M201.95 M201.96 M201.14 M 809.71 M EBIT 131.65 M140.04 M133.6 M134.71 M132.92 M 541.27 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 63.19 M64.62 M68.35 M67.25 M68.22 M 268.44 M