PRI

Value 202020212022202320242025 TTM Total revenue 2.22 B2.71 B2.72 B2.82 B3.09 B3.29 B 3.36 B Gross profit 1.38 B1.68 B1.63 B1.84 B2.14 B2.3 B 2.37 B Operating expenses 859.78 M1.16 B1.14 B1.1 B1.48 B1.36 B 1.42 B Selling/general/admin expenses 376.64 M522.31 M462.76 M457.44 M573.25 M686.92 M 743.16 M Research & development —————— — Operating income 517.87 M520.88 M486.81 M745.93 M661.35 M941.88 M 947.5 M Non-Operating Income, Total -12.44 M1.12 M-7.34 M-14.58 M-6.18 M-9.1 M -9.4 M Interest expense, net of interest capitalized 28.84 M30.62 M27.24 M26.59 M25.07 M24 M — Non-Operating Income, excl. Interest Expenses -41.28 M-29.5 M-34.58 M-41.17 M-31.25 M-33.1 M -27.25 M Unusual income/expense —————— — Pretax income 506.73 M511.17 M493.75 M751.68 M939.25 M974.56 M 1 B Equity in earnings —————— — Taxes 120.57 M139.19 M125.78 M175.08 M219.12 M223.33 M 230.39 M Non-controlling/minority interest —-1.38 M-5.04 M-5.04 M-5.04 M— — After tax other income/expense —————— — Net income before discontinued operations 386.16 M373.36 M373.01 M576.6 M720.13 M751.23 M 772.28 M Discontinued operations ————-249.61 M0 — Net income 386.16 M373.36 M373.01 M576.6 M470.52 M751.23 M 772.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 384.5 M371.83 M371.33 M574.12 M468.78 M748.79 M 769.79 M Basic earnings per share (Basic EPS) 9.69.419.7715.9713.7322.95 23.87 Diluted earnings per share (Diluted EPS) 9.579.389.7415.9413.7122.91 23.83 Average basic shares outstanding 40.06 M39.53 M38 M35.95 M34.14 M32.63 M — Diluted shares outstanding 40.19 M39.65 M38.11 M36.03 M34.2 M32.68 M — EBITDA 761.22 M802.06 M870.65 M1.04 B974.57 M1.28 B 1.27 B EBIT 517.87 M520.88 M486.81 M745.93 M661.35 M941.88 M 947.5 M Cost of revenue 839.89 M1.03 B1.09 B974.03 M946.3 M988.83 M 990.93 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 243.35 M281.18 M383.84 M295.74 M313.21 M339.1 M 325.44 M