Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 787 M935 M982 M915 M981 M1.09 B 1.13 B Research & development 453 M567 M570 M519 M563 M593 M 607 M Operating income 651 M979 M529 M481 M742 M700 M 720 M Non-Operating Income, Total -91 M-11 M15 M-147 M-107 M-140 M -158 M Interest expense, net of interest capitalized 76 M5 M———— — Non-Operating Income, excl. Interest Expenses -170 M-15 M20 M-135 M-93 M-126 M -135 M Unusual income/expense 3 M-1 M-5 M-12 M-14 M-14 M -23 M Pretax income 560 M968 M544 M334 M635 M560 M 562 M Equity in earnings —————— — Taxes 56 M131 M81 M38 M107 M141 M 144 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 504 M837 M463 M296 M528 M419 M 418 M Discontinued operations —————— — Net income 504 M837 M463 M296 M528 M419 M 418 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 504 M837 M463 M296 M528 M419 M 418 M Basic earnings per share (Basic EPS) 9.4315.668.865.7510.258.24 8.34 Diluted earnings per share (Diluted EPS) 9.3515.528.85.7210.188.18 8.28 Average basic shares outstanding 53.44 M53.45 M52.21 M51.38 M51.49 M50.82 M — Diluted shares outstanding 53.91 M53.9 M52.56 M51.71 M51.88 M51.21 M — EBITDA 800 M1.17 B733 M657 M914 M885 M 921 M EBIT 651 M979 M529 M481 M742 M700 M 720 M Cost of revenue 2.44 B3 B3.16 B2.46 B2.57 B2.8 B 2.89 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 149 M189 M204 M176 M172 M185 M 201 M