ACN

Value 202020212022202320242025 TTM Total revenue 44.33 B50.53 B61.59 B64.11 B64.9 B69.67 B 70.73 B Gross profit 13.98 B16.36 B19.7 B20.73 B21.16 B22.24 B 22.61 B Operating expenses 3.02 B3.93 B4.62 B5.76 B5.32 B5.65 B 6.39 B Selling/general/admin expenses 7.46 B8.74 B10.33 B10.86 B11.13 B11.39 B 11.54 B Research & development 870.61 M1.12 B1.12 B1.3 B1.15 B817.3 M — Operating income 6.51 B7.62 B9.37 B8.81 B9.6 B10.23 B 10.15 B Non-Operating Income, Total 405.38 M214.45 M382.58 M512.55 M430.91 M546.58 M 611.15 M Interest expense, net of interest capitalized 33.07 M59.49 M47.32 M47.52 M58.97 M228.56 M 263.88 M Non-Operating Income, excl. Interest Expenses 147.88 M-10.76 M407.8 M368.47 M481.75 M381.07 M 362.39 M Unusual income/expense 224.43 M165.71 M-72.53 M96.56 M-109.81 M-63.04 M -15.12 M Pretax income 6.77 B7.76 B9.2 B9.14 B9.7 B10.27 B 10.28 B Equity in earnings —————— — Taxes 1.59 B1.77 B2.21 B2.14 B2.28 B2.44 B 2.52 B Non-controlling/minority interest 77.47 M83.74 M111.79 M131.97 M154.41 M153.97 M 147.01 M After tax other income/expense 243.87 M342.85 M195.97 M219.08 M144.92 M200.47 M 254.65 M Net income before discontinued operations 5.11 B5.91 B6.88 B6.87 B7.26 B7.68 B 7.61 B Discontinued operations —————— — Net income 5.11 B5.91 B6.88 B6.87 B7.26 B7.68 B 7.61 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.11 B5.91 B6.88 B6.88 B7.27 B7.69 B 7.62 B Basic earnings per share (Basic EPS) 8.039.3110.8710.911.5712.29 12.22 Diluted earnings per share (Diluted EPS) 7.899.1610.7110.7711.4412.15 12.11 Average basic shares outstanding 636.3 M634.75 M632.76 M630.61 M627.85 M624.89 M 2.49 B Diluted shares outstanding 647.8 M645.91 M642.84 M638.59 M635.94 M632.44 M 2.52 B EBITDA 11.98 B13.56 B16.4 B16.39 B17.28 B17.96 B 18.06 B EBIT 10.95 B12.44 B15.08 B14.97 B15.84 B16.59 B 16.22 B Cost of revenue 30.35 B34.17 B41.89 B43.38 B43.73 B47.44 B 48.12 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.02 B1.13 B1.32 B1.41 B1.44 B1.37 B 1.84 B