BNL

Value 202020212022202320242025 TTM Total revenue 321.64 M382.88 M407.51 M442.89 M431.8 M454.14 M 454.14 M Gross profit 321.79 M382.91 M407.51 M442.89 M431.8 M454.14 M 454.14 M Operating expenses 197.54 M221.81 M203.56 M260.6 M292.17 M282.44 M 282.44 M Selling/general/admin expenses 27.99 M36.37 M37.38 M39.42 M37.99 M38.88 M 38.88 M Research & development —————— — Operating income 124.25 M161.1 M203.95 M182.29 M139.63 M171.7 M 171.7 M Non-Operating Income, Total 15 M13.48 M21.69 M53.14 M80.35 M6.57 M 6.57 M Interest expense, net of interest capitalized 76.14 M64.15 M78.65 M80.05 M74.08 M94.47 M 94.47 M Non-Operating Income, excl. Interest Expenses -61.13 M-50.61 M-62.66 M-25.23 M70 K-81.48 M -81.48 M Unusual income/expense -7 000-62 K5.69 M-1.68 M6.2 M-6.42 M -6.42 M Pretax income 122.81 M158 M204.26 M182.29 M139.63 M171.7 M 171.7 M Equity in earnings —————— — Taxes —————1.15 M 1.15 M Non-controlling/minority interest 5.09 M7.1 M7.36 M7.83 M6.55 M2.92 M 2.92 M After tax other income/expense -605 K-1.81 M2.17 M757 K10.63 M-8.99 M -8.99 M Net income before discontinued operations 51.18 M102.43 M122.11 M155.48 M162.44 M96.5 M 96.5 M Discontinued operations —————— — Net income 51.18 M102.43 M122.11 M155.48 M162.44 M96.5 M 96.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 56.15 M109.13 M129.06 M162.75 M168.82 M99.47 M 99.47 M Basic earnings per share (Basic EPS) 0.440.670.720.830.860.51 0.51 Diluted earnings per share (Diluted EPS) 0.440.670.720.830.860.5 0.5 Average basic shares outstanding 117.15 M153.06 M169.84 M186.62 M187.45 M188.12 M 752.13 M Diluted shares outstanding 128.8 M163.97 M180.2 M196.31 M196.62 M197.57 M 789.24 M EBITDA 252.24 M296.63 M338.02 M343.77 M315.66 M348.08 M 348.08 M EBIT 120.67 M167.75 M188.02 M190.99 M163.89 M188.46 M 188.46 M Cost of revenue -148 K-38 K———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 131.57 M128.89 M150 M152.78 M151.76 M159.62 M 159.62 M