AKAM

Value 202020212022202320242025 TTM Total revenue 3.2 B3.46 B3.62 B3.81 B3.99 B4.21 B 4.21 B Gross profit 2.07 B2.19 B2.23 B2.3 B2.37 B2.48 B 2.48 B Operating expenses 1.42 B1.42 B1.56 B1.62 B1.88 B1.96 B 2.04 B Selling/general/admin expenses 1.06 B1.01 B1.09 B1.13 B1.18 B1.23 B 1.23 B Research & development 269.31 M335.37 M391.43 M406.05 M470.88 M513.56 M 513.56 M Operating income 658.53 M783.15 M676.27 M637.34 M533.41 M566.94 M 566.94 M Non-Operating Income, Total 31.58 M17.41 M29.59 M12.61 M5.07 M13.96 M 13.96 M Interest expense, net of interest capitalized 69.12 M72.33 M11.1 M17.71 M25.84 M29.12 M 29.12 M Non-Operating Income, excl. Interest Expenses -40 M-56.71 M8.06 M-17.4 M-20.77 M-19.75 M -19.75 M Unusual income/expense 2.45 M1.78 M10.43 M12.3 M—4.59 M 4.59 M Pretax income 629.19 M742.23 M665.64 M654 M587.01 M602.4 M 1.1 B Equity in earnings 13.11 M14.01 M7.63 M1.48 M00 — Taxes 45.92 M62.57 M126.7 M106.37 M82.09 M150.37 M 150.37 M Non-controlling/minority interest —————— — After tax other income/expense 23.03 M21.82 M31.06 M50.22 M65.49 M47.46 M 47.46 M Net income before discontinued operations 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 452.03 M Discontinued operations —————— — Net income 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 452.03 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 557.05 M651.64 M523.67 M547.63 M504.92 M452.03 M 452.03 M Basic earnings per share (Basic EPS) 3.434.013.293.593.343.11 3.11 Diluted earnings per share (Diluted EPS) 3.373.933.263.523.273.07 3.07 Average basic shares outstanding 162.49 M162.66 M159.09 M152.51 M151.39 M145.4 M 582.79 M Diluted shares outstanding 165.21 M165.8 M160.47 M155.4 M154.35 M147.02 M 588.15 M EBITDA 1.13 B1.33 B1.26 B1.25 B1.14 B1.23 B 1.15 B EBIT 649.38 M776.03 M669.79 M677.8 M495.24 M525.43 M 445.48 M Cost of revenue 1.13 B1.27 B1.38 B1.51 B1.62 B1.73 B 1.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 478.39 M550.63 M592.75 M570.78 M648.41 M708.61 M 708.61 M