MMS

Value 202020212022202320242025 TTM Total revenue 3.46 B4.25 B4.63 B4.9 B5.31 B5.43 B 5.37 B Gross profit 711 M946.98 M939.81 M1.03 B1.25 B1.33 B 1.35 B Operating expenses 62.81 M84.46 M72.83 M86.24 M68.24 M43.32 M 662.12 M Selling/general/admin expenses 387.09 M494.09 M534.49 M639.22 M671.58 M713.11 M 673.53 M Research & development —————— — Operating income 288.28 M408.53 M325.9 M294.79 M488.5 M528.29 M 587.71 M Non-Operating Income, Total 843 K10.11 M13.88 M363 K450 K640 K 1.2 M Interest expense, net of interest capitalized 2.1 M———82.44 M84.08 M 87.37 M Non-Operating Income, excl. Interest Expenses -2.1 M011.05 M0-82.44 M-84.08 M -87.37 M Unusual income/expense 843 K10.11 M2.83 M363 K450 K640 K 1.2 M Pretax income 287.06 M383.68 M277.1 M210.29 M406.51 M444.85 M 502.16 M Equity in earnings —————— — Taxes 72.55 M92.48 M73.27 M48.5 M99.59 M125.81 M 130.38 M Non-controlling/minority interest 00———— — After tax other income/expense —————— — Net income before discontinued operations 214.51 M291.2 M203.83 M161.79 M306.91 M319.03 M 371.78 M Discontinued operations —————— — Net income 214.51 M291.2 M203.83 M161.79 M306.91 M319.03 M 371.78 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 214.51 M291.2 M203.83 M161.79 M306.91 M319.03 M 371.78 M Basic earnings per share (Basic EPS) 3.44.693.32.655.035.56 6.58 Diluted earnings per share (Diluted EPS) 3.394.673.292.634.995.51 6.52 Average basic shares outstanding 63.06 M62.07 M61.77 M61.13 M61.05 M57.41 M 225.83 M Diluted shares outstanding 63.32 M62.37 M61.97 M61.45 M61.48 M57.92 M 227.26 M EBITDA 738.73 M941.84 M988.76 M1.07 B1.3 B1.4 B 849.67 M EBIT 648.19 M862.51 M866.98 M942.37 M1.18 B1.29 B 688.43 M Cost of revenue 2.75 B3.31 B3.69 B3.88 B4.05 B4.1 B 4.02 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 90.53 M79.32 M121.78 M125.83 M114.3 M114.33 M 161.23 M