EAT

Value Q3, 24Q4, 24Q1, 25Q2, 25 TTM Total revenue 1.43 B1.46 B1.35 B1.45 B 5.69 B Gross profit 1.02 B1.03 B951 M1.03 B 4.03 B Operating expenses 64.4 M65.2 M65.3 M62 M 256.9 M Selling/general/admin expenses 58.3 M58.8 M57.2 M59.7 M 234 M Research & development ———— — Operating income 156.9 M142.7 M117.9 M168.4 M 585.9 M Non-Operating Income, Total 100 K400 K200 K400 K 1.1 M Interest expense, net of interest capitalized 13.2 M10.9 M10.5 M10.7 M 45.3 M Non-Operating Income, excl. Interest Expenses -13.2 M-10.9 M-10.5 M-10.7 M -45.3 M Unusual income/expense 100 K400 K200 K400 K 1.1 M Pretax income 1.36 B460 M1.28 B1.39 B 4.49 B Equity in earnings ———— — Taxes 24.7 M25.2 M8.1 M29.6 M 87.6 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 119.1 M107 M99.5 M128.5 M 454.1 M Discontinued operations ———— — Net income 119.1 M107 M99.5 M128.5 M 454.1 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 119.1 M107 M99.5 M128.5 M 454.1 M Basic earnings per share (Basic EPS) 2.662.392.232.91 10.19 Diluted earnings per share (Diluted EPS) 2.512.312.172.86 9.85 Average basic shares outstanding 44.4 M44.6 M44.7 M44 M 177.7 M Diluted shares outstanding 46.4 M46.1 M45.8 M44.9 M 183.2 M EBITDA 959.7 M975.8 M892.3 M971.7 M 3.8 B EBIT 952.9 M969.5 M885.7 M965.1 M 3.77 B Cost of revenue 407.8 M427.2 M398.2 M425.1 M 1.66 B Other cost of goods sold 353.1 M369.3 M344.6 M370.5 M 1.44 B Depreciation & amortization (cash flow) 6.8 M6.3 M6.6 M6.6 M 26.3 M