DTM

Value 20212022202320242025 TTM Total revenue 840 M920 M922 M981 M1.24 B 1.28 B Gross profit 840 M920 M922 M981 M1.24 B 1.28 B Operating expenses 433 M228 M230 M276 M326 M 556 M Selling/general/admin expenses 36 M45 M48 M62 M68 M 43 M Research & development ————— — Operating income 402 M478 M471 M489 M614 M 632 M Non-Operating Income, Total 6 M4 M2 M11 M7 M 7 M Interest expense, net of interest capitalized 112 M137 M150 M153 M161 M 161 M Non-Operating Income, excl. Interest Expenses -108 M-134 M-149 M-146 M-159 M -159 M Unusual income/expense 2 M1 M1 M4 M5 M — Pretax income 422 M482 M500 M504 M598 M 622 M Equity in earnings 126 M150 M177 M162 M138 M 245 M Taxes 104 M100 M104 M137 M144 M 145 M Non-controlling/minority interest 11 M12 M12 M13 M13 M 14 M After tax other income/expense ————— — Net income before discontinued operations 307 M370 M384 M354 M441 M 463 M Discontinued operations ————— — Net income 307 M370 M384 M354 M441 M 463 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 307 M370 M384 M354 M441 M 463 M Basic earnings per share (Basic EPS) 3.173.833.973.634.34 4.55 Diluted earnings per share (Diluted EPS) 3.163.813.943.64.3 4.51 Average basic shares outstanding 96.7 M96.7 M96.9 M97.6 M101.6 M — Diluted shares outstanding 96.9 M97.2 M97.5 M98.4 M102.5 M — EBITDA 573 M888 M874 M924 M1.18 B — EBIT 407 M692 M692 M705 M917 M 720 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 166 M170 M182 M209 M258 M —