ONB

Value 202020212022202320242025 TTM Total revenue 729.76 M797.18 M1.46 B1.07 B703.99 M1.11 B 1.11 B Gross profit 758.58 M868.24 M1.44 B1.78 B1.77 B2.33 B 2.33 B Operating expenses 130.77 M137.87 M343.11 M319.83 M349.51 M495.96 M 510.41 M Selling/general/admin expenses 140.46 M152.22 M304.14 M298.75 M329.76 M428.57 M 390.37 M Research & development —————— — Operating income 645.35 M744.64 M1.13 B1.5 B1.47 B1.9 B 1.89 B Non-Operating Income, Total 3.9 M-1.67 M-4.15 M1.72 M10.9 M167.24 M 167.13 M Interest expense, net of interest capitalized 67.21 M42.25 M126.27 M703.67 M1.07 B1.21 B 1.21 B Non-Operating Income, excl. Interest Expenses -63.31 M-43.92 M-130.42 M-701.95 M-1.06 B-1.04 B -1.04 B Unusual income/expense —————— — Pretax income 255.56 M338.86 M544.73 M751.3 M680.44 M841.39 M 841.39 M Equity in earnings -18.79 M-6.77 M-10.96 M-15.37 M-13.33 M-26.12 M -26.12 M Taxes 29.15 M61.32 M116.45 M169.31 M141.25 M172.14 M 172.14 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 226.41 M277.54 M428.29 M581.99 M539.19 M669.26 M 669.26 M Discontinued operations —————— — Net income 226.41 M277.54 M428.29 M581.99 M539.19 M669.26 M 669.26 M Dilution adjustment ——0000 0 Preferred dividends ——14.12 M16.14 M16.14 M16.14 M 16.14 M Diluted net income available to common stockholders 226.41 M277.54 M414.17 M565.86 M523.05 M653.12 M 653.12 M Basic earnings per share (Basic EPS) 1.371.681.511.951.691.8 1.8 Diluted earnings per share (Diluted EPS) 1.361.671.51.941.681.79 1.79 Average basic shares outstanding 165.51 M165.18 M275.18 M290.75 M309.5 M363.51 M 1.43 B Diluted shares outstanding 166.18 M165.93 M276.69 M291.86 M311 M365.46 M 1.44 B EBITDA 603.6 M726.73 M1.03 B816.45 M420.11 M742.35 M 780.54 M EBIT 560.6 M688.12 M968.74 M754.11 M354.48 M618.74 M 604.3 M Cost of revenue 38.4 M-28.81 M144.8 M——— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 43 M38.61 M62.29 M62.34 M65.63 M123.6 M 176.25 M