TT

Value 202020212022202320242025 TTM Total revenue 12.45 B14.14 B15.99 B17.68 B19.84 B21.32 B 21.6 B Gross profit 3.8 B14.14 B15.99 B17.68 B19.84 B21.32 B 11.15 B Operating expenses 2.55 B2.76 B2.88 B3.39 B4.07 B4.25 B 4.13 B Selling/general/admin expenses 2.27 B2.45 B2.55 B2.96 B3.58 B3.74 B 3.84 B Research & development 165 M193.5 M211.2 M252.3 M309.6 M347.6 M — Operating income 1.53 B2.02 B2.42 B2.89 B3.5 B3.97 B 3.92 B Non-Operating Income, Total 4.1 M1.1 M-23.3 M-92.2 M-19.9 M-62.1 M -38.9 M Interest expense, net of interest capitalized 248.7 M233.7 M223.5 M234.5 M238.4 M226.7 M 224.2 M Non-Operating Income, excl. Interest Expenses -268.9 M-242 M-242.8 M-259.2 M-238.2 M-267.9 M -263.3 M Unusual income/expense 24.3 M9.4 M-4 M-67.5 M-20.1 M-20.9 M 200 K Pretax income 1.29 B1.79 B2.17 B2.57 B3.24 B3.68 B 3.72 B Equity in earnings —————— — Taxes 296.8 M333.5 M375.9 M498.4 M627.6 M705.9 M 707.3 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 976.3 M1.44 B1.78 B2.05 B2.59 B2.96 B 2.94 B Discontinued operations -121.4 M-20.6 M-21.5 M-27.2 M-24.7 M-37 M -38.1 M Net income 854.9 M1.42 B1.76 B2.02 B2.57 B2.92 B 2.9 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 854.9 M1.42 B1.76 B2.02 B2.57 B2.92 B 2.9 B Basic earnings per share (Basic EPS) 3.565.967.558.8511.3513.09 13.03 Diluted earnings per share (Diluted EPS) 3.525.877.488.7711.2412.98 12.93 Average basic shares outstanding 240.1 M238.7 M232.6 M228.6 M226.2 M223 M — Diluted shares outstanding 243.1 M242.3 M234.9 M230.7 M228.4 M224.9 M — EBITDA 1.54 B11.67 B13.43 B14.64 B16.14 B17.44 B 7.32 B EBIT 1.25 B11.37 B13.11 B14.29 B15.77 B17.07 B 7.03 B Cost of revenue 8.65 B————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 288.5 M294.1 M319.2 M343.5 M374.7 M371.9 M 290.2 M