Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.94 B2.17 B2.44 B2.65 B3.49 B4.58 B 5.07 B Research & development 3.92 B5.27 B7.34 B8.68 B12.91 B18.5 B 23.59 B Operating income 4.53 B10.04 B4.22 B32.97 B81.45 B130.39 B 197.58 B Non-Operating Income, Total -123 M-100 M-43 M846 M2.57 B11.06 B 32.16 B Interest expense, net of interest capitalized 184 M236 M262 M257 M247 M259 M 463 M Non-Operating Income, excl. Interest Expenses -311 M-443 M-257 M352 M1.54 B2.04 B 7.06 B Unusual income/expense 4 M107 M-48 M237 M1.03 B9.02 B 24.88 B Pretax income 4.41 B9.94 B4.18 B33.82 B84.03 B141.45 B 229.74 B Equity in earnings —————— — Taxes 77 M189 M-187 M4.06 B11.15 B21.38 B 36.87 B Non-controlling/minority interest —————— — After tax other income/expense 20 M-47 M7 M278 M502 M287 M -131 M Net income before discontinued operations 4.33 B9.75 B4.37 B29.76 B72.88 B120.07 B 192.88 B Discontinued operations —————— — Net income 4.33 B9.75 B4.37 B29.76 B72.88 B120.07 B 192.88 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.33 B9.75 B4.37 B29.76 B72.88 B120.07 B 192.88 B Basic earnings per share (Basic EPS) 0.180.390.181.212.974.93 7.95 Diluted earnings per share (Diluted EPS) 0.170.390.171.192.944.9 7.91 Average basic shares outstanding 24.68 B24.96 B24.87 B24.69 B24.55 B24.36 B — Diluted shares outstanding 25.12 B25.35 B25.07 B24.94 B24.8 B24.51 B — EBITDA 5.63 B11.21 B5.77 B34.48 B83.32 B133.23 B 201.27 B EBIT 4.53 B10.04 B4.22 B32.97 B81.45 B130.39 B 197.58 B Cost of revenue 6.28 B9.44 B11.62 B16.62 B32.64 B62.48 B 76.73 B Other cost of goods sold ——1.04 B774 M1.6 B4 B 2.4 B Depreciation & amortization (cash flow) 1.1 B1.17 B1.54 B1.51 B1.86 B2.84 B 3.69 B