Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 18.16 B23.87 B27.08 B23.71 B21.09 B24.14 B 24.63 B Research & development 18.45 B24.66 B35.34 B38.48 B43.87 B57.37 B 62.92 B Operating income 32.67 B46.75 B28.94 B46.75 B69.38 B83.28 B 88.59 B Non-Operating Income, Total 509 M531 M-125 M677 M1.28 B2.66 B 709 M Interest expense, net of interest capitalized 14 M15 M176 M446 M715 M1.17 B — Non-Operating Income, excl. Interest Expenses 543 M321 M195 M381 M1.11 B1.31 B 709 M Unusual income/expense -34 M210 M-320 M-150 M171 M1.35 B — Pretax income 33.18 B47.28 B28.82 B47.43 B70.66 B85.93 B 89.3 B Equity in earnings —————— — Taxes 4.03 B7.91 B5.62 B8.33 B8.3 B25.47 B 18.71 B Non-controlling/minority interest —————— — After tax other income/expense -118 M127 M-178 M-635 M-87 M416 M 337 M Net income before discontinued operations 29.15 B39.37 B23.2 B39.1 B62.36 B60.46 B 70.59 B Discontinued operations —————— — Net income 29.15 B39.37 B23.2 B39.1 B62.36 B60.46 B 70.59 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 33.63 B39.37 B23.2 B39.1 B62.36 B60.46 B 70.59 B Basic earnings per share (Basic EPS) 10.2213.998.6315.1924.6123.98 27.96 Diluted earnings per share (Diluted EPS) 10.0913.778.5914.8723.8623.49 27.5 Average basic shares outstanding 2.41 B2.38 B2.29 B2.22 B2.19 B2.18 B — Diluted shares outstanding 2.89 B2.86 B2.7 B2.63 B2.19 B2.18 B — EBITDA 39.53 B54.72 B37.47 B57.93 B84.88 B101.89 B 109.31 B EBIT 32.67 B46.75 B28.78 B46.75 B69.38 B83.28 B 88.59 B Cost of revenue 16.69 B22.65 B25.25 B25.96 B30.16 B36.17 B 38.82 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.86 B7.97 B8.69 B11.18 B15.5 B18.62 B 20.71 B