V

Value 202020212022202320242025 TTM Total revenue 21.85 B23.59 B28.77 B32.01 B35.93 B40 B 43.03 B Gross profit 21.85 B23.59 B28.77 B32.01 B35.93 B40 B 43.03 B Operating expenses 7.76 B8.3 B10.5 B11.65 B12.33 B16.01 B 16.73 B Selling/general/admin expenses 2.07 B2.12 B2.53 B2.67 B3.16 B3.61 B 3.94 B Research & development —————— — Operating income 14.08 B15.8 B18.81 B21 B23.59 B23.99 B 26.3 B Non-Operating Income, Total -291 M259 M-677 M37 M321 M200 M 160 M Interest expense, net of interest capitalized ————641 M589 M 621 M Non-Operating Income, excl. Interest Expenses -516 M-513 M-538 M-644 M-641 M-589 M -621 M Unusual income/expense 225 M772 M-139 M681 M962 M789 M 781 M Pretax income 13.79 B16.06 B18.14 B21.04 B23.92 B24.19 B 26.46 B Equity in earnings —————— — Taxes 2.92 B3.75 B3.18 B3.76 B4.17 B4.14 B 4.22 B Non-controlling/minority interest —————— — After tax other income/expense 145 M109 M94 M-14 M-136 M-94 M -51 M Net income before discontinued operations 10.87 B12.31 B14.96 B17.27 B19.74 B20.06 B 22.24 B Discontinued operations —————— — Net income 10.87 B12.31 B14.96 B17.27 B19.74 B20.06 B 22.24 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 13.42 B15.09 B18.34 B21.13 B23.69 B22.6 B 25.04 B Basic earnings per share (Basic EPS) 32.4237.37.018.299.7410.22 11.5 Diluted earnings per share (Diluted EPS) 32.3837.2778.289.7310.2 11.47 Average basic shares outstanding 1.95 B1.95 B1.65 B1.62 B1.62 B1.71 B — Diluted shares outstanding 2.48 B2.44 B2.14 B2.08 B2.03 B1.97 B — EBITDA 14.16 B16.4 B19.44 B21.72 B23.67 B24.07 B — EBIT 14.08 B15.29 B18.27 B20.36 B23.59 B23.99 B 26.3 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 80 M83 M90 M76 M79 M78 M —