Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 317 M305 M328 M357 M337 M380 M 450 M Research & development 147 M171 M185 M194 M200 M174 M 186 M Operating income 534 M669 M784 M919 M992 M880 M 826 M Non-Operating Income, Total -8 M20 M-22 M18 M-13 M12 M 9 M Interest expense, net of interest capitalized 4 M4 M4 M4 M3 M8 M — Non-Operating Income, excl. Interest Expenses -8 M-3 M-5 M-1 M-10 M-12 M -10 M Unusual income/expense -4 M19 M-21 M15 M-6 M16 M 9 M Pretax income 393 M572 M645 M827 M897 M804 M 703 M Equity in earnings —————— — Taxes 94 M130 M114 M154 M166 M181 M 160 M Non-controlling/minority interest —————— — After tax other income/expense -3 M0-2 M-1 M2 M3 M -3 M Net income before discontinued operations 299 M442 M531 M673 M731 M623 M 543 M Discontinued operations —————— — Net income 299 M442 M531 M673 M731 M623 M 543 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 299 M442 M531 M673 M731 M623 M 543 M Basic earnings per share (Basic EPS) 2.624.135.537.488.47.42 6.51 Diluted earnings per share (Diluted EPS) 2.624.135.537.48.317.33 6.43 Average basic shares outstanding 114 M107 M96 M90 M87 M84 M — Diluted shares outstanding 114 M107 M96 M91 M88 M85 M — EBITDA 771 M893 M1.01 B1.14 B1.2 B884 M 858 M EBIT 345 M507 M620 M767 M889 M752 M 668 M Cost of revenue 1.08 B1.26 B1.47 B1.56 B1.7 B1.55 B 2.16 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 152 M154 M159 M158 M124 M132 M 190 M