NSP

Value 202020212022202320242025 TTM Total revenue 4.29 B4.97 B5.94 B6.49 B6.58 B6.81 B 6.84 B Gross profit 806.85 M820.1 M1.01 B1.04 B1.05 B900 M 892 M Operating expenses 612.16 M646.77 M760.99 M818.25 M935 M910 M 908 M Selling/general/admin expenses 167.56 M188.43 M239.31 M261.83 M309 M286 M 284 M Research & development —————— — Operating income 194.69 M173.33 M250.24 M218.55 M117 M-10 M -16 M Non-Operating Income, Total -783 K-884 K-843 K——— — Interest expense, net of interest capitalized 8.02 M7.46 M14.21 M27.14 M28 M24 M 24 M Non-Operating Income, excl. Interest Expenses -8.8 M-8.34 M-15.05 M——— — Unusual income/expense —————— — Pretax income 189.27 M168.32 M245.43 M225.08 M126 M-4 M -13 M Equity in earnings —————— — Taxes 51.03 M44.24 M66.08 M53.7 M35 M3 M 12 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 138.24 M124.08 M179.35 M171.38 M91 M-7 M -25 M Discontinued operations —————— — Net income 138.24 M124.08 M179.35 M171.38 M91 M-7 M -25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 137.46 M123.87 M179.35 M171.38 M91 M-7 M -25 M Basic earnings per share (Basic EPS) 3.573.224.74.532.44-0.19 -0.68 Diluted earnings per share (Diluted EPS) 3.543.184.644.472.42-0.19 -0.66 Average basic shares outstanding 38.5 M38.43 M38.12 M37.81 M38 M38 M — Diluted shares outstanding 38.5 M38.43 M38.12 M38.34 M38 M38 M — EBITDA 3.71 B4.36 B5.22 B5.71 B5.69 B5.95 B 5.98 B EBIT 3.67 B4.33 B5.18 B5.67 B5.65 B5.9 B 5.94 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 31.19 M38.55 M40.66 M42.71 M44 M45 M 45 M