DOC

Value 202020212022202320242025 TTM Total revenue 1.64 B1.9 B2.06 B2.18 B2.7 B2.82 B 2.82 B Gross profit 853.47 M1.12 B1.2 B1.28 B1.63 B2.82 B 1.98 B Operating expenses 782.54 M773.28 M862.99 M902.06 M1.32 B1.18 B 1.17 B Selling/general/admin expenses 111.24 M109.3 M139.03 M103.13 M106.16 M100.42 M 90.42 M Research & development —————— — Operating income 70.93 M347.94 M335.2 M376.88 M306.56 M1.64 B 807.36 M Non-Operating Income, Total 282.12 M-28.97 M335.35 M93.27 M238.04 M69.97 M 69.97 M Interest expense, net of interest capitalized 218.34 M157.98 M172.94 M200.33 M280.43 M305.18 M 305.18 M Non-Operating Income, excl. Interest Expenses -170.9 M-193.21 M-163.87 M-113.87 M-101.73 M-235.69 M -235.69 M Unusual income/expense 234.68 M6.27 M326.27 M6.81 M59.34 M479 K 479 K Pretax income 151.08 M134.47 M509.12 M325.14 M271.65 M110.31 M 110.31 M Equity in earnings -66.6 M6.1 M1.99 M10.2 M-1.51 M-173.98 M -173.98 M Taxes -9.42 M-3.26 M-4.42 M-9.62 M4.35 M9.28 M 9.28 M Non-controlling/minority interest -24.48 M-25.5 M-25.58 M-25.61 M-27.2 M-27.85 M -27.85 M After tax other income/expense -2.17 M8.18 M-6.49 M-4.9 M6.13 M10.33 M 10.33 M Net income before discontinued operations 145.82 M117.34 M497.56 M306.01 M243.14 M71.35 M 71.35 M Discontinued operations 267.75 M388.2 M2.88 M00— — Net income 413.56 M505.54 M500.45 M306.01 M243.14 M71.35 M 71.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 411.15 M502.27 M497.79 M304.28 M242.49 M70.51 M 70.51 M Basic earnings per share (Basic EPS) 0.770.930.920.560.360.1 0.1 Diluted earnings per share (Diluted EPS) 0.770.930.920.560.360.1 0.1 Average basic shares outstanding 530.55 M538.93 M538.81 M547.01 M675.68 M696.03 M 2.79 B Diluted shares outstanding 531.06 M539.24 M539.15 M547.27 M676.23 M696.04 M 2.79 B EBITDA 642.86 M850.84 M937.23 M1.05 B1.17 B1.35 B 1.35 B EBIT -64.44 M157.34 M171.78 M221.66 M35.13 M214.33 M 214.33 M Cost of revenue 791.4 M774.97 M862.99 M902.06 M1.07 B— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 707.3 M693.5 M765.45 M829.82 M1.14 B1.14 B 1.14 B