O

Value 202020212022202320242025 TTM Total revenue 1.65 B2.08 B3.34 B4.08 B5.27 B5.75 B 5.75 B Gross profit 1.55 B1.95 B3.12 B3.76 B4.89 B5.32 B 5.32 B Operating expenses 230.27 M390.84 M148.53 M251.31 M687.13 M761.53 M 761.53 M Selling/general/admin expenses 73.22 M96.98 M138.46 M144.54 M176.9 M202.55 M 202.55 M Research & development —————— — Operating income 1.32 B1.56 B2.97 B3.51 B4.21 B4.56 B 4.56 B Non-Operating Income, Total 76.23 M75.45 M-58.16 M6.45 M172.17 M88.68 M 88.68 M Interest expense, net of interest capitalized 309.34 M323.64 M465.22 M730.42 M1.04 B1.16 B 1.16 B Non-Operating Income, excl. Interest Expenses -233.1 M-258.15 M-553.9 M-747.76 M-892.33 M-1.11 B -1.11 B Unusual income/expense —9.95 M30.51 M23.79 M23.61 M29.42 M 29.42 M Pretax income 1.43 B392.4 M917.6 M928.93 M933.94 M1.16 B 1.16 B Equity in earnings —1.11 M-6.45 M2.55 M7.79 M13.33 M 13.33 M Taxes 14.69 M31.66 M45.18 M52.02 M66.6 M85.35 M 85.35 M Non-controlling/minority interest 1.02 M1.29 M3.01 M4.61 M6.57 M11.19 M 11.19 M After tax other income/expense 3.56 M23.38 M57.01 M62.03 M116.02 M121.99 M 121.99 M Net income before discontinued operations 395.49 M359.46 M869.41 M872.31 M860.77 M1.06 B 1.06 B Discontinued operations —————— — Net income 395.49 M359.46 M869.41 M872.31 M860.77 M1.06 B 1.06 B Dilution adjustment ————00 0 Preferred dividends ————12.88 M0 0 Diluted net income available to common stockholders 395.49 M359.46 M869.41 M872.31 M847.89 M1.06 B 1.06 B Basic earnings per share (Basic EPS) 1.150.871.421.260.981.17 1.17 Diluted earnings per share (Diluted EPS) 1.140.871.421.260.981.17 1.17 Average basic shares outstanding 345.28 M414.54 M611.77 M692.3 M862.96 M907.17 M 3.62 B Diluted shares outstanding 345.42 M414.77 M612.18 M693.02 M863.79 M908.33 M 3.62 B EBITDA 1.99 B1.32 B2.47 B2.79 B3.18 B3.49 B 3.49 B EBIT 1.32 B422.02 M803.52 M890.35 M781.85 M963.39 M 963.39 M Cost of revenue 104.6 M133.6 M226.33 M316.96 M377.68 M428.8 M 428.8 M Other cost of goods sold 104.6 M133.6 M226.33 M316.96 M377.68 M428.8 M 428.8 M Depreciation & amortization (cash flow) 677.04 M897.84 M1.67 B1.9 B2.4 B2.52 B 2.52 B