WAT

Value 202020212022202320242025 TTM Total revenue 2.37 B2.79 B2.97 B2.96 B2.89 B3.12 B 3.73 B Gross profit 1.36 B1.63 B1.72 B1.76 B1.69 B1.83 B 2.92 B Operating expenses 1.72 B1.96 B2.1 B2.14 B2.13 B2.36 B 3.17 B Selling/general/admin expenses 553.7 M626.97 M658.03 M736.01 M690.15 M830.37 M 1.04 B Research & development 140.78 M168.36 M176.19 M174.94 M183.03 M195.71 M 245.09 M Operating income 645.49 M821.71 M873.39 M817.68 M826.35 M802.59 M 603.84 M Non-Operating Income, Total -1.77 M17.2 M2.23 M807 K776 K3.06 M 17.76 M Interest expense, net of interest capitalized 49.07 M44.94 M48.8 M98.86 M89.68 M69.55 M 103.28 M Non-Operating Income, excl. Interest Expenses -49.07 M-44.94 M-48.8 M-98.86 M-89.68 M-69.55 M -88.58 M Unusual income/expense -1.77 M17.2 M2.23 M807 K776 K3.06 M 3.06 M Pretax income 610.91 M806.19 M837.85 M736.24 M754.87 M754.88 M 523.99 M Equity in earnings —————— — Taxes 89.34 M113.35 M130.09 M94.01 M117.03 M112.25 M 74.74 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 521.57 M692.84 M707.75 M642.23 M637.83 M642.63 M 449.63 M Discontinued operations —————— — Net income 521.57 M692.84 M707.75 M642.23 M637.83 M642.63 M 449.63 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 521.57 M692.84 M707.75 M642.23 M637.83 M642.63 M 449.63 M Basic earnings per share (Basic EPS) 8.411.2511.810.8710.7510.8 7.88 Diluted earnings per share (Diluted EPS) 8.3611.1711.7310.8410.7110.76 7.87 Average basic shares outstanding 62.09 M61.58 M59.98 M59.08 M59.33 M59.51 M — Diluted shares outstanding 62.41 M62.03 M60.33 M59.27 M59.55 M59.71 M — EBITDA 770.85 M953.39 M1 B983.58 M1.09 B961.12 M 928.86 M EBIT 645.49 M821.71 M873.39 M817.68 M754.87 M754.88 M 564.99 M Cost of revenue 1.01 B1.16 B1.25 B1.2 B1.2 B1.29 B — Other cost of goods sold 12 M9 M14 M11 M921.1 M932.76 M — Depreciation & amortization (cash flow) 125.36 M131.68 M130.42 M165.91 M191.82 M206.24 M 363.87 M