M

Value 2020202120222023 TTM Total revenue 24.46 B24.44 B23.87 B23.01 B 22.71 B Gross profit 9.23 B8.94 B9.53 B9.08 B 9.17 B Operating expenses 1.33 B1.5 B2.05 B1.13 B 48 M Selling/general/admin expenses 8.05 B8.32 B8.38 B8.33 B 8.26 B Research & development ———— — Operating income 2.35 B1.73 B382 M909 M 783 M Non-Operating Income, Total 97 M52 M134 M46 M — Interest expense, net of interest capitalized 256 M175 M170 M158 M — Non-Operating Income, excl. Interest Expenses -159 M-123 M-36 M-112 M — Unusual income/expense ———— — Pretax income 1.87 B1.52 B124 M763 M 623 M Equity in earnings ———— — Taxes 436 M341 M19 M181 M 157 M Non-controlling/minority interest ———— — After tax other income/expense ———— — Net income before discontinued operations 1.43 B1.18 B105 M582 M 476 M Discontinued operations ———— — Net income 1.43 B1.18 B105 M582 M 476 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 1.43 B1.18 B105 M582 M 478 M Basic earnings per share (Basic EPS) 4.664.280.382.1 1.73 Diluted earnings per share (Diluted EPS) 4.554.190.382.07 1.7 Average basic shares outstanding 306.8 M274.7 M274.2 M277.7 M 1.1 B Diluted shares outstanding 314 M281.1 M278.2 M281.6 M 1.12 B EBITDA 8.78 B8.29 B8.37 B8.83 B 10.02 B EBIT 7.91 B7.44 B7.48 B7.95 B 9.12 B Cost of revenue 15.23 B15.5 B14.34 B13.93 B 13.54 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 874 M857 M897 M881 M 896 M