Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 23 M23 M29 M33 M37 M40 M 37 M Research & development —43 M52 M63 M67 M71 M — Operating income 582 M310 M762 M957 M883 M1.02 B 943 M Non-Operating Income, Total -9 M12 M5 M-4 M-3 M-5 M — Interest expense, net of interest capitalized 7 M————— — Non-Operating Income, excl. Interest Expenses -21 M00000 — Unusual income/expense 5 M12 M5 M-4 M-3 M-5 M — Pretax income 506 M248 M668 M839 M931 M974 M 901 M Equity in earnings —————— — Taxes 152 M123 M166 M188 M277 M238 M 220 M Non-controlling/minority interest 6 M8 M10 M8 M7 M7 M 7 M After tax other income/expense -42 M————— — Net income before discontinued operations 348 M117 M492 M643 M647 M729 M 674 M Discontinued operations —————— — Net income 348 M117 M492 M643 M647 M729 M 674 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 348 M117 M492 M643 M647 M729 M 674 M Basic earnings per share (Basic EPS) 5.181.747.439.749.8811.36 10.54 Diluted earnings per share (Diluted EPS) 5.151.737.349.69.7111.18 10.38 Average basic shares outstanding 67.2 M67.1 M66.2 M66 M65.5 M64.2 M — Diluted shares outstanding 67.6 M67.8 M67 M67 M66.6 M65.2 M — EBITDA 1.33 B1.11 B1.65 B1.9 B1.91 B1.96 B 1.9 B EBIT 1.11 B891 M1.43 B1.68 B1.69 B1.74 B 1.67 B Cost of revenue 4.71 B5.56 B6.45 B6.41 B5.64 B5.39 B 5.43 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 213 M220 M215 M219 M214 M222 M 222 M