R

Value 202020212022202320242025 TTM Total revenue 8.42 B9.66 B12.01 B11.78 B12.64 B12.66 B 12.66 B Gross profit 8.42 B9.66 B12.01 B11.78 B12.64 B12.66 B 12.66 B Operating expenses 1.09 B1.22 B1.45 B1.53 B1.58 B1.59 B 1.56 B Selling/general/admin expenses 921.57 M1.05 B1.42 B1.42 B1.48 B1.47 B 1.48 B Research & development —————— — Operating income 7.33 B8.44 B10.56 B10.25 B11.05 B11.07 B 11.1 B Non-Operating Income, Total -61.73 M2 M-58 M-241 M54 M47 M 31 M Interest expense, net of interest capitalized 261.34 M213.89 M228 M296 M386 M404 M 401 M Non-Operating Income, excl. Interest Expenses -344.92 M-277.86 M-318 M-584 M-366 M-383 M -401 M Unusual income/expense 21.86 M65.97 M32 M47 M34 M26 M 31 M Pretax income -130.36 M692.64 M1.22 B618 M661 M685 M 669 M Equity in earnings —————— — Taxes -18.36 M171.04 M353 M212 M172 M184 M 173 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -112 M521.6 M863 M406 M489 M501 M 496 M Discontinued operations -10.25 M-2.56 M4 M00-2 M -2 M Net income -122.25 M519.04 M867 M406 M489 M499 M 494 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -122.25 M519.04 M867 M406 M489 M501 M 493 M Basic earnings per share (Basic EPS) -2.349.8717.418.8911.2912.15 12.19 Diluted earnings per share (Diluted EPS) -2.349.6617.048.7311.0611.94 12 Average basic shares outstanding 52.36 M52.34 M49.55 M45.38 M43.08 M40.8 M — Diluted shares outstanding 52.36 M53.51 M50.89 M46.49 M44.23 M41.8 M — EBITDA 9.61 B10.52 B12.26 B12.02 B12.82 B13.31 B 13.34 B EBIT 7.33 B8.44 B10.56 B10.25 B11.05 B11.07 B 11.1 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.05 B1.81 B1.76 B1.76 B1.77 B2.24 B 2.24 B