NEM

Value 202020212022202320242025 TTM Total revenue 11.5 B12.22 B11.91 B11.81 B18.68 B22.67 B 24.97 B Gross profit 6.48 B6.79 B5.45 B5.11 B9.72 B14.58 B 17.05 B Operating expenses 8.69 B10.96 B11.71 B13.51 B14.15 B11.71 B 11.79 B Selling/general/admin expenses 269 M259 M276 M299 M442 M382 M 351 M Research & development 122 M154 M229 M200 M197 M166 M 168 M Operating income 6.25 B5.6 B3.16 B1.63 B7.19 B14.35 B 16.9 B Non-Operating Income, Total 337 M-149 M-254 M-331 M50 M381 M 276 M Interest expense, net of interest capitalized 24 M38 M69 M89 M114 M144 M — Non-Operating Income, excl. Interest Expenses 369 M-62 M-192 M-243 M-375 M375 M 415 M Unusual income/expense -32 M-87 M-62 M-88 M425 M6 M -139 M Pretax income 3.33 B1.11 B-51 M-2.03 B4.58 B11.34 B 13.45 B Equity in earnings 189 M166 M107 M63 M133 M421 M 492 M Taxes 704 M1.1 B455 M526 M1.4 B4.6 B 5.35 B Non-controlling/minority interest -38 M-933 M60 M27 M33 M82 M 137 M After tax other income/expense -43 M-24 M-98 M-27 M113 M126 M 72 M Net income before discontinued operations 2.67 B1.11 B-459 M-2.52 B3.28 B7.08 B 8.46 B Discontinued operations 163 M57 M30 M27 M68 M0 — Net income 2.83 B1.17 B-429 M-2.49 B3.35 B7.08 B 8.46 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.83 B1.17 B-429 M-2.49 B3.35 B7.08 B 8.46 B Basic earnings per share (Basic EPS) 3.521.46-0.54-2.972.926.41 7.74 Diluted earnings per share (Diluted EPS) 3.511.46-0.54-2.972.926.39 7.71 Average basic shares outstanding 804 M799 M794 M841 M1.15 B1.11 B — Diluted shares outstanding 806 M801 M795 M841 M1.15 B1.11 B — EBITDA 5.11 B3.58 B2.39 B408 M7.1 B13.48 B 15.74 B EBIT 2.81 B1.26 B203 M-1.7 B4.53 B10.96 B 13.18 B Cost of revenue 5.01 B5.43 B6.47 B6.7 B8.96 B8.09 B 7.92 B Other cost of goods sold 5.01 B5.43 B6.47 B6.7 B8.96 B8.09 B 7.92 B Depreciation & amortization (cash flow) 2.3 B2.32 B2.19 B2.11 B2.58 B2.52 B 2.56 B