SRE

Value 202020212022202320242025 TTM Total revenue 11.37 B12.86 B14.44 B16.72 B13.19 B13.7 B 13.09 B Gross profit 11.37 B12.86 B14.44 B16.72 B13.19 B13.7 B 12.16 B Operating expenses 6.77 B8.56 B7.98 B9.04 B8.9 B8.87 B 8.85 B Selling/general/admin expenses 605 M654 M696 M748 M770 M800 M 758 M Research & development —————— — Operating income 4.6 B4.3 B6.46 B7.68 B4.29 B4.84 B 3.32 B Non-Operating Income, Total 192 M292 M176 M390 M367 M511 M 479 M Interest expense, net of interest capitalized 1.08 B1.2 B1.05 B1.31 B1.05 B1.53 B 1.48 B Non-Operating Income, excl. Interest Expenses -841 M-964 M-902 M-1.05 B-818 M-1.19 B -1.18 B Unusual income/expense -48 M58 M24 M131 M136 M169 M 178 M Pretax income 1.78 B833 M2.01 B3.26 B2.71 B1.79 B 1.99 B Equity in earnings 294 M614 M666 M1.48 B1.61 B1.6 B 1.65 B Taxes 249 M99 M556 M490 M219 M701 M 709 M Non-controlling/minority interest 172 M145 M146 M543 M638 M235 M — After tax other income/expense -132 M-167 M-154 M11 M-20 M16 M 5 M Net income before discontinued operations 2.25 B1.46 B2.29 B3.08 B2.86 B1.84 B 1.96 B Discontinued operations 1.85 B00——— — Net income 4.11 B1.46 B2.29 B3.08 B2.86 B1.84 B 1.96 B Dilution adjustment -340 M-208 M-190 M-44 M-44 M0 0 Preferred dividends 1 M1 M1 M1 M1 M41 M 30 M Diluted net income available to common stockholders 3.76 B1.25 B2.09 B3.03 B2.82 B1.8 B 1.93 B Basic earnings per share (Basic EPS) 6.462.023.334.814.442.75 2.95 Diluted earnings per share (Diluted EPS) 6.4423.314.794.422.75 2.94 Average basic shares outstanding 582.15 M623.51 M630.32 M630.3 M633.79 M652.7 M — Diluted shares outstanding 584.5 M626.07 M632.76 M632.73 M637.94 M653.83 M — EBITDA 6.27 B6.15 B8.48 B9.9 B6.8 B7.48 B 4.29 B EBIT 4.6 B4.3 B6.46 B7.68 B4.29 B4.84 B 4.24 B Cost of revenue -3 M————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.67 B1.85 B2.02 B2.23 B2.51 B2.64 B 54 M