GL

Value 202020212022202320242025 TTM Total revenue 4.74 B5.11 B5.21 B5.45 B5.78 B5.99 B 5.99 B Gross profit 901.05 M853.07 M982.86 M1.26 B2.47 B2.66 B 2.66 B Operating expenses 254.3 M272.71 M274.96 M219.16 M237.64 M238.67 M 238.67 M Selling/general/admin expenses 254.93 M282.03 M307.52 M302.06 M222.7 M249.43 M 249.43 M Research & development —————— — Operating income 905.36 M864.97 M990.67 M1.27 B2.23 B2.42 B 2.42 B Non-Operating Income, Total 4.31 M11.9 M7.81 M5.07 M2.62 M2.18 M 20.2 M Interest expense, net of interest capitalized 86.7 M83.49 M90.39 M102.32 M127.09 M141.22 M 141.22 M Non-Operating Income, excl. Interest Expenses -82.4 M-71.59 M-82.59 M-97.25 M-124.47 M-139.04 M -121.02 M Unusual income/expense —————— — Pretax income 896.68 M912.39 M906.31 M1.19 B1.33 B1.44 B 1.44 B Equity in earnings —————— — Taxes 164.91 M167.43 M166.61 M223.51 M255.88 M274.74 M 274.74 M Non-controlling/minority interest —————— — After tax other income/expense 66.6 M109.62 M26.59 M24.8 M17.58 M620 K — Net income before discontinued operations 731.77 M744.96 M739.7 M970.75 M1.07 B1.16 B 1.16 B Discontinued operations 00———— — Net income 731.77 M744.96 M739.7 M970.75 M1.07 B1.16 B 1.16 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 731.77 M744.96 M739.7 M970.75 M1.07 B1.16 B 1.16 B Basic earnings per share (Basic EPS) 6.97.37.5510.2111.9914.27 14.27 Diluted earnings per share (Diluted EPS) 6.827.227.4710.0711.9414.07 14.07 Average basic shares outstanding 106.08 M102.07 M97.93 M95.1 M89.28 M81.38 M 327.46 M Diluted shares outstanding 107.22 M103.17 M98.98 M96.36 M89.66 M82.52 M 331.81 M EBITDA 1.93 B2 B2.1 B2.38 B2.67 B2.9 B 2.87 B EBIT 1.33 B1.38 B1.45 B1.98 B2.23 B2.42 B 2.42 B Cost of revenue 3.15 B3.46 B3.49 B3.25 B3.31 B3.33 B 3.33 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 592.77 M623.84 M645.41 M400.7 M437 M477.76 M 447.76 M