M

Value 20202021202220232024 TTM Total revenue 24.46 B24.44 B23.87 B23.01 B22.62 B 22.72 B Gross profit 9.23 B8.94 B9.53 B9.08 B8.96 B 9.16 B Operating expenses 1.72 B1.56 B2.08 B1.14 B1.22 B 194 M Selling/general/admin expenses 8.05 B8.32 B8.38 B8.33 B8.24 B 8.28 B Research & development ————— — Operating income 2.35 B1.73 B382 M909 M1.03 B 1.05 B Non-Operating Income, Total -95 M-26 M-134 M-46 M-67 M — Interest expense, net of interest capitalized 256 M175 M170 M158 M139 M — Non-Operating Income, excl. Interest Expenses -351 M-201 M-304 M-204 M-206 M — Unusual income/expense ————— — Pretax income 1.87 B1.52 B124 M763 M849 M 874 M Equity in earnings ————— — Taxes 436 M341 M19 M181 M207 M 207 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 1.43 B1.18 B105 M582 M642 M 667 M Discontinued operations ————— — Net income 1.43 B1.18 B105 M582 M642 M 667 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.43 B1.18 B105 M582 M642 M 667 M Basic earnings per share (Basic EPS) 4.664.280.382.12.37 2.47 Diluted earnings per share (Diluted EPS) 4.554.190.382.072.32 2.42 Average basic shares outstanding 306.8 M274.7 M274.2 M277.7 M270.6 M — Diluted shares outstanding 314 M281.1 M278.2 M281.6 M276.5 M — EBITDA 8.78 B8.29 B8.35 B8.83 B8.63 B 9.85 B EBIT 7.51 B7.38 B7.45 B7.94 B7.74 B 8.96 B Cost of revenue 15.23 B15.5 B14.34 B13.93 B13.66 B 13.56 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 874 M857 M897 M881 M894 M 885 M