DOX

Value 202020212022202320242025 TTM Total revenue 4.17 B4.29 B4.58 B4.89 B5 B4.53 B 4.82 B Gross profit 1.41 B1.48 B1.62 B1.73 B1.76 B1.72 B 4.82 B Operating expenses 4.03 B3.95 B4.43 B4.8 B4.95 B4.31 B 535.24 M Selling/general/admin expenses 458.54 M487.25 M528.57 M570.71 M572.85 M506.11 M — Research & development 282.04 M312.94 M354.71 M374.86 M360.8 M340.85 M — Operating income 594.76 M598.69 M664.8 M653.99 M628.61 M731.66 M 555.91 M Non-Operating Income, Total 11.44 M10.8 M26.39 M17.63 M37.54 M38.42 M — Interest expense, net of interest capitalized 10.43 M21.27 M16.91 M23.09 M34.89 M42.44 M — Non-Operating Income, excl. Interest Expenses -851 K-17.24 M8.9 M-9.19 M-4.24 M-4.81 M — Unusual income/expense 1.86 M6.77 M581 K3.73 M6.89 M792 K — Pretax income 583.32 M814.31 M648.41 M636.36 M591.07 M693.24 M 4.29 B Equity in earnings —————— — Taxes 85.48 M125.93 M98.91 M93.4 M94.75 M125.47 M — Non-controlling/minority interest ———2.25 M3.12 M3.06 M — After tax other income/expense —————— — Net income before discontinued operations 497.84 M688.37 M549.5 M540.71 M493.2 M564.7 M 413.71 M Discontinued operations —————— — Net income 497.84 M688.37 M549.5 M540.71 M493.2 M564.7 M 413.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 494.19 M681.35 M541.66 M531.58 M483.89 M554.15 M 413.71 M Basic earnings per share (Basic EPS) 3.735.364.474.524.275.08 3.59 Diluted earnings per share (Diluted EPS) 3.715.324.444.494.255.05 3.57 Average basic shares outstanding 132.61 M127.18 M121.05 M117.66 M115.49 M111.15 M 465.34 M Diluted shares outstanding 133.25 M127.97 M121.89 M118.49 M116.14 M111.75 M 468.27 M EBITDA -2.42 B-2.26 B-2.59 B-2.89 B-3 B-2.39 B — EBIT -2.62 B-2.47 B-2.81 B-3.08 B-3.19 B-2.59 B — Cost of revenue 2.76 B2.81 B2.96 B3.16 B3.25 B2.81 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 198.41 M208.83 M224.53 M185.76 M191.45 M191.83 M 252.71 M