DLB

Value 202020212022202320242025 TTM Total revenue 1.16 B1.28 B1.25 B1.33 B1.31 B1.36 B 1.34 B Gross profit 1.02 B1.15 B1.11 B1.15 B1.13 B1.19 B 1.18 B Operating expenses 796.55 M806.84 M905.83 M931.42 M874.9 M924.04 M 929.03 M Selling/general/admin expenses 555.69 M556.83 M634.03 M612.84 M604.85 M647.24 M 644.54 M Research & development 239.04 M253.64 M261.17 M271.52 M263.66 M261.79 M 264.23 M Operating income 218.74 M344.39 M206.6 M215.75 M258.33 M264.96 M 247.24 M Non-Operating Income, Total 20.97 M10.12 M8.67 M34.3 M54.15 M38.53 M 41.8 M Interest expense, net of interest capitalized 186 K479 K394 K——— — Non-Operating Income, excl. Interest Expenses 12.35 M2.54 M5.78 M28.09 M34.08 M15.38 M 16.85 M Unusual income/expense 8.43 M7.11 M2.5 M6.21 M20.08 M23.15 M 24.95 M Pretax income 239.72 M354.51 M215.28 M250.05 M312.48 M303.49 M 289.04 M Equity in earnings ——5 M5.1 M14.2 M707 K — Taxes 8.1 M36.69 M31.38 M48.41 M48.16 M46.99 M 46.89 M Non-controlling/minority interest 256 K7.6 M189 K——— — After tax other income/expense 10.92 M5.45 M5.04 M2.8 M10.83 M1.11 M 1.81 M Net income before discontinued operations 231.36 M310.23 M184.09 M200.66 M261.82 M255.02 M 240.52 M Discontinued operations —————— — Net income 231.36 M310.23 M184.09 M200.66 M261.82 M255.02 M 240.52 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 231.36 M310.23 M184.09 M200.66 M261.82 M255.02 M 240.52 M Basic earnings per share (Basic EPS) 2.33.071.842.12.742.66 2.51 Diluted earnings per share (Diluted EPS) 2.252.971.812.052.692.62 2.46 Average basic shares outstanding 100.56 M101.19 M99.99 M95.77 M95.54 M95.87 M 383.56 M Diluted shares outstanding 102.94 M104.62 M101.98 M97.73 M97.33 M97.48 M 388.37 M EBITDA 308.84 M438.92 M293.67 M325.58 M365.08 M368.13 M 325.94 M EBIT 218.74 M344.39 M206.6 M243.84 M292.4 M280.33 M 247.24 M Cost of revenue 146.5 M130.03 M141.36 M152.57 M140.5 M160.13 M 162.57 M Other cost of goods sold ———400 K—— — Depreciation & amortization (cash flow) 90.1 M94.53 M87.06 M81.74 M72.68 M87.8 M 78.7 M