NOV

Value 202020212022202320242025 TTM Total revenue 6.09 B5.52 B7.24 B8.58 B8.87 B8.74 B 8.69 B Gross profit 434 M774 M1.33 B1.83 B2.01 B1.77 B 1.7 B Operating expenses 510 M400 M1.37 B1.48 B1.35 B488 M 782 M Selling/general/admin expenses 968 M908 M1.07 B1.18 B1.13 B1.2 B 1.24 B Research & development —————— — Operating income -2.42 B-134 M264 M651 M876 M494 M 389 M Non-Operating Income, Total -15 M-39 M-9 M-164 M14 M-69 M 5 M Interest expense, net of interest capitalized 84 M77 M78 M88 M91 M88 M 88 M Non-Operating Income, excl. Interest Expenses -82 M-93 M-52 M-154 M-49 M-91 M -39 M Unusual income/expense -17 M-23 M-35 M-98 M-28 M-66 M -44 M Pretax income -2.78 B-230 M238 M612 M831 M375 M 289 M Equity in earnings -260 M-5 M68 M119 M36 M-16 M -19 M Taxes -242 M15 M83 M-373 M196 M224 M 192 M Non-controlling/minority interest 5 M5 M2 M-8 M06 M 6 M After tax other income/expense -16 M-16 M-18 M50 M-43 M-88 M -96 M Net income before discontinued operations -2.54 B-250 M155 M993 M635 M145 M 91 M Discontinued operations —————— — Net income -2.54 B-250 M155 M993 M635 M145 M 91 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.54 B-250 M155 M993 M635 M145 M 91 M Basic earnings per share (Basic EPS) -6.62-0.650.42.531.620.39 0.25 Diluted earnings per share (Diluted EPS) -6.62-0.650.392.51.60.39 0.25 Average basic shares outstanding 384 M386 M390 M393 M392 M372 M — Diluted shares outstanding 384 M386 M394 M397 M396 M375 M — EBITDA 328 M739 M288 M675 M1.03 B1.67 B — EBIT -76 M374 M-37 M349 M663 M1.28 B 917 M Cost of revenue 5.66 B4.75 B5.9 B6.75 B6.86 B6.98 B 6.99 B Other cost of goods sold ————6.54 B6.66 B — Depreciation & amortization (cash flow) 382 M333 M325 M326 M371 M387 M —