DVA

Value 202020212022202320242025 TTM Total revenue 11.55 B11.62 B11.61 B12.14 B12.82 B13.64 B 13.64 B Gross profit 11.55 B11.62 B11.61 B12.14 B12.82 B13.64 B 13.64 B Operating expenses 1.86 B1.88 B2.09 B2.25 B2.15 B2.39 B 2.39 B Selling/general/admin expenses 1.25 B1.2 B1.36 B1.47 B1.54 B1.67 B 1.67 B Research & development —————— — Operating income 1.69 B1.8 B1.34 B1.6 B2.09 B2.04 B 2.04 B Non-Operating Income, Total 16.76 M6.38 M15.77 M19.18 M69.81 M102.69 M 102.69 M Interest expense, net of interest capitalized 300.88 M282.32 M351.92 M383.13 M443.18 M539.92 M — Non-Operating Income, excl. Interest Expenses -300.88 M-282.32 M-351.92 M-383.13 M-443.18 M-539.92 M 0 Unusual income/expense 16.76 M6.38 M15.77 M19.18 M69.81 M102.69 M 102.69 M Pretax income 1.32 B1.52 B966.28 M1.18 B1.53 B1.35 B 1.35 B Equity in earnings 26.92 M26.94 M26.52 M27.86 M26.19 M33 M 33 M Taxes 313.93 M306.73 M198.09 M220.12 M279.66 M293.11 M 293.11 M Non-controlling/minority interest 221.03 M233.31 M221.24 M265.44 M314.39 M331.91 M 331.91 M After tax other income/expense 747 K11.23 M21.69 M8.94 M13.41 M17.55 M 17.55 M Net income before discontinued operations 763.99 M978.45 M546.95 M691.53 M936.34 M721.8 M 746.8 M Discontinued operations 9.65 M013.45 M0025 M — Net income 773.64 M978.45 M560.4 M691.53 M936.34 M746.8 M 746.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 773.64 M978.45 M560.4 M691.53 M936.34 M746.8 M 746.8 M Basic earnings per share (Basic EPS) 6.469.36.037.6211.0210.06 10.06 Diluted earnings per share (Diluted EPS) 6.318.95.857.4210.739.84 9.84 Average basic shares outstanding 119.8 M105.23 M92.99 M90.79 M84.99 M74.23 M 301.61 M Diluted shares outstanding 122.62 M109.95 M95.83 M93.18 M87.27 M75.89 M 308.29 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 616.63 M667.75 M721.13 M736.47 M716.4 M708.25 M —