SLVM

Value 20212022202320242025 TTM Total revenue 3.5 B3.7 B3.75 B3.81 B3.39 B 3.39 B Gross profit 1.21 B1.08 B946 M979 M774 M 774 M Operating expenses 219 M331 M361 M314 M295 M 281 M Selling/general/admin expenses 213 M325 M343 M311 M281 M 281 M Research & development ————— — Operating income 1.02 B752 M585 M453 M251 M 251 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 32 M80 M64 M57 M49 M 49 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 460 M467 M369 M405 M199 M 199 M Equity in earnings ————— — Taxes 129 M131 M116 M103 M67 M 67 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 331 M-100 M253 M302 M132 M 132 M Discontinued operations —218 M00— — Net income 331 M118 M253 M302 M132 M 132 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 331 M118 M253 M302 M132 M 132 M Basic earnings per share (Basic EPS) 7.532.686.027.353.29 3.29 Diluted earnings per share (Diluted EPS) 7.532.665.937.183.24 3.24 Average basic shares outstanding 44 M43.9 M42 M41.1 M40.1 M 161.3 M Diluted shares outstanding 44 M44.4 M42.7 M42 M40.7 M 163.6 M EBITDA 1.13 B872 M728 M824 M658 M 672 M EBIT 987 M747 M585 M665 M479 M 493 M Cost of revenue 2.3 B2.62 B2.81 B2.83 B2.62 B 2.62 B Other cost of goods sold 2.3 B2.62 B2.81 B2.83 B2.62 B 2.62 B Depreciation & amortization (cash flow) 143 M125 M143 M159 M179 M 179 M