GGG

Value 202020212022202320242025 TTM Total revenue 1.65 B1.99 B2.14 B2.2 B2.11 B2.24 B 2.24 B Gross profit 854.94 M1.03 B1.06 B1.16 B1.12 B1.17 B 1.17 B Operating expenses 480.57 M520.55 M507.21 M507.3 M572.29 M586.29 M 626.29 M Selling/general/admin expenses 355.8 M422.98 M404.73 M432.16 M465.13 M480.15 M 480.15 M Research & development 72.19 M79.65 M80.01 M82.82 M87.23 M82.3 M 82.3 M Operating income 391.72 M531.32 M572.7 M646.84 M570.1 M624.8 M 624.8 M Non-Operating Income, Total -18.21 M12.64 M2.92 M74.85 M22.01 M19.3 M 19.3 M Interest expense, net of interest capitalized 11.28 M10.21 M9.9 M5.19 M2.83 M2.89 M 2.89 M Non-Operating Income, excl. Interest Expenses -35.28 M-10.21 M-9.9 M36.81 M-2.83 M-2.89 M -2.89 M Unusual income/expense 5.79 M12.64 M2.92 M32.85 M22.01 M19.3 M 19.3 M Pretax income 374.65 M508.46 M565.72 M608.8 M589.28 M641.2 M 641.2 M Equity in earnings —————— — Taxes 44.2 M68.6 M105.08 M102.29 M103.2 M119.36 M 119.36 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 330.46 M439.87 M460.64 M506.51 M486.08 M521.84 M 521.84 M Discontinued operations —————— — Net income 330.46 M439.87 M460.64 M506.51 M486.08 M521.84 M 521.84 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 330.46 M439.87 M460.64 M506.51 M486.08 M521.84 M 521.84 M Basic earnings per share (Basic EPS) 1.972.592.733.012.883.14 3.14 Diluted earnings per share (Diluted EPS) 1.922.522.662.942.823.08 3.08 Average basic shares outstanding 167.46 M169.63 M168.95 M168.44 M168.88 M166.38 M 666.46 M Diluted shares outstanding 172.01 M174.53 M172.89 M172.2 M172.41 M169.22 M 677.98 M EBITDA 429.7 M572.72 M616.23 M728.04 M636.92 M694.32 M 654.32 M EBIT 374.37 M513.4 M550.23 M653.72 M550.17 M586.89 M 546.89 M Cost of revenue 795.18 M953.66 M1.09 B1.03 B990.86 M1.06 B 1.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 55.33 M59.33 M66 M74.32 M86.75 M107.43 M 107.43 M