Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 11.3 B12.35 B15.26 B12.87 B14.75 B14.01 B 14.67 B Research & development 7.75 B8.05 B7.21 B8.45 B15.55 B14.11 B 14.69 B Operating income 11.36 B17.92 B18.12 B12.76 B9.14 B15.07 B 16.87 B Non-Operating Income, Total -5.51 B-2.51 B-2.41 B-4.28 B-2.61 B-5.58 B -5.31 B Interest expense, net of interest capitalized 2.45 B2.42 B2.23 B2.22 B2.81 B2.89 B 2.92 B Non-Operating Income, excl. Interest Expenses -2.35 B-2.44 B-2.19 B-1.83 B-2.18 B-2.69 B -2.76 B Unusual income/expense -5.61 B-2.5 B-2.45 B-4.68 B-3.24 B-5.79 B -5.47 B Pretax income 3.4 B12.99 B13.48 B6.25 B3.72 B6.6 B 8.7 B Equity in earnings —————— — Taxes -1.22 B1.44 B1.63 B1.38 B-570 M2.36 B 2.38 B Non-controlling/minority interest 6 M7 M9 M10 M8 M7 M 6 M After tax other income/expense -832 M0150 M225 M63 M3 M 117 M Net income before discontinued operations 4.62 B11.54 B11.84 B4.86 B4.28 B4.23 B 6.31 B Discontinued operations —————— — Net income 4.62 B11.54 B11.84 B4.86 B4.28 B4.23 B 6.31 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.56 B11.47 B11.78 B4.82 B4.24 B4.19 B 6.27 B Basic earnings per share (Basic EPS) 2.736.486.652.732.42.37 3.55 Diluted earnings per share (Diluted EPS) 2.726.456.632.722.392.36 3.54 Average basic shares outstanding 1.67 B1.77 B1.77 B1.77 B1.77 B1.77 B — Diluted shares outstanding 1.67 B1.78 B1.78 B1.77 B1.77 B1.77 B — EBITDA 17.83 B26.45 B26.58 B21.45 B17.52 B23.21 B 30.37 B EBIT 11.36 B17.92 B18.12 B12.76 B9.14 B15.07 B 16.87 B Cost of revenue 15.39 B17.45 B17.41 B20.41 B16.9 B18.2 B 18.36 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.47 B8.52 B8.47 B8.7 B8.39 B8.14 B 13.5 B