Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.94 B2.17 B2.44 B2.65 B3.49 B4.58 B 4.84 B Research & development 3.92 B5.27 B7.34 B8.68 B12.91 B18.5 B 20.83 B Operating income 4.53 B10.04 B4.22 B32.97 B81.45 B130.39 B 162.28 B Non-Operating Income, Total -123 M-100 M-43 M846 M2.57 B11.06 B 27.16 B Interest expense, net of interest capitalized 184 M236 M262 M257 M247 M259 M 298 M Non-Operating Income, excl. Interest Expenses -311 M-443 M-257 M352 M1.54 B2.04 B 2.03 B Unusual income/expense 4 M107 M-48 M237 M1.03 B9.02 B 25.13 B Pretax income 4.41 B9.94 B4.18 B33.82 B84.03 B141.45 B 189.44 B Equity in earnings —————— — Taxes 77 M189 M-187 M4.06 B11.15 B21.38 B 29.83 B Non-controlling/minority interest —————— — After tax other income/expense 20 M-47 M7 M278 M502 M287 M 283 M Net income before discontinued operations 4.33 B9.75 B4.37 B29.76 B72.88 B120.07 B 159.61 B Discontinued operations —————— — Net income 4.33 B9.75 B4.37 B29.76 B72.88 B120.07 B 159.61 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 159.61 B Basic earnings per share (Basic EPS) 0.180.390.181.212.974.93 6.56 Diluted earnings per share (Diluted EPS) 0.170.390.171.192.944.9 6.53 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 165.51 B EBIT 4.53 B10.04 B4.22 B32.97 B81.45 B130.39 B 162.28 B Cost of revenue 6.28 B9.44 B11.62 B16.62 B32.64 B62.48 B 65.54 B Other cost of goods sold ——1.04 B774 M1.6 B4 B 2.5 B Depreciation & amortization (cash flow) 1.1 B1.17 B1.54 B1.51 B1.86 B2.84 B 3.23 B