Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 22.08 B24.66 B24.77 B21.51 B22.87 B23.68 B 24.6 B Research & development 12.16 B14.71 B14.6 B483 M1.84 B109 M 14.97 B Operating income 14.67 B18.65 B18.37 B30.43 B31.49 B35.12 B 16.9 B Non-Operating Income, Total -3 B-672 M-1.71 B-5.74 B-3.58 B8.01 B 547 M Interest expense, net of interest capitalized 201 M183 M276 M772 M755 M971 M 1.04 B Non-Operating Income, excl. Interest Expenses -299 M-366 M-114 M123 M363 M-169 M -86 M Unusual income/expense -2.9 B-489 M-1.87 B-6.63 B-4.69 B7.21 B -406 M Pretax income 16.5 B22.78 B21.73 B15.06 B16.69 B32.58 B 24.94 B Equity in earnings —————— — Taxes 1.78 B1.9 B3.78 B1.74 B2.62 B5.78 B 3.9 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 14.71 B20.88 B17.94 B13.33 B14.07 B26.8 B 21.04 B Discontinued operations ———21.83 B00 — Net income 14.71 B20.88 B17.94 B35.15 B14.07 B26.8 B 21.04 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 14.71 B20.88 B17.94 B35.15 B14.07 B26.8 B 21.04 B Basic earnings per share (Basic EPS) 5.597.936.8313.885.8411.13 8.73 Diluted earnings per share (Diluted EPS) 5.517.816.7313.725.7911.03 8.63 Average basic shares outstanding 2.63 B2.63 B2.63 B2.53 B2.41 B2.41 B — Diluted shares outstanding 2.67 B2.67 B2.66 B2.56 B2.43 B2.43 B — EBITDA 21.9 B25.95 B25.3 B37.91 B38.83 B42.62 B 21.03 B EBIT 14.67 B18.65 B18.37 B30.43 B31.49 B35.12 B 16.9 B Cost of revenue 28.43 B29.86 B31.09 B26.55 B27.47 B30.26 B 31 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.23 B7.39 B6.97 B7.49 B7.34 B7.5 B 7.74 B