Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4 M4 M5 M3 M3 M3 M — Research & development —————— — Operating income 2.23 B4.43 B136 M3.27 B3.94 B4.12 B 4.58 B Non-Operating Income, Total 1.53 B3.13 B-704 M1.99 B2.38 B2.57 B 2.41 B Interest expense, net of interest capitalized 54 M53 M53 M54 M53 M53 M 53 M Non-Operating Income, excl. Interest Expenses 1.48 B3.08 B-757 M1.94 B2.33 B2.51 B 2.36 B Unusual income/expense —————— — Pretax income 1.5 B3.67 B-693 M2.28 B2.86 B2.98 B 3.43 B Equity in earnings —————— — Taxes 283 M724 M-207 M433 M566 M587 M 677 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.22 B2.95 B-486 M1.84 B2.29 B2.39 B 2.76 B Discontinued operations —————— — Net income 1.22 B2.95 B-486 M1.84 B2.29 B2.39 B 2.76 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.22 B2.95 B-486 M1.84 B2.29 B2.39 B 2.76 B Basic earnings per share (Basic EPS) 7.5518.29-3.0611.7414.6515.32 17.66 Diluted earnings per share (Diluted EPS) 7.4918.1-3.0611.6614.5315.17 17.49 Average basic shares outstanding 161.2 M161 M158.8 M157 M156.4 M156.1 M — Diluted shares outstanding 162.4 M162.7 M158.8 M158.1 M157.8 M157.7 M — EBITDA 3.39 B5.68 B1.53 B4.77 B5.63 B6.02 B 6.47 B EBIT 2.23 B4.43 B136 M3.27 B3.94 B4.12 B 4.58 B Cost of revenue 5.28 B5.18 B6.4 B6.72 B7.38 B8.49 B 8.31 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.15 B1.25 B1.39 B1.49 B1.69 B1.91 B 1.89 B