Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses -12 M55 M45 M46 M60 M42 M 56 M Research & development —————— — Operating income 1.83 B2.19 B1.98 B3.03 B1.89 B3.02 B 3.1 B Non-Operating Income, Total -125 M452 M-633 M-645 M-964 M-508 M -630 M Interest expense, net of interest capitalized 170 M127 M184 M257 M304 M366 M 385 M Non-Operating Income, excl. Interest Expenses -295 M325 M-817 M-902 M-1.27 B-874 M -1.01 B Unusual income/expense —————— — Pretax income 553 M691 M831 M1.16 B980 M1.54 B 1.61 B Equity in earnings —————— — Taxes 138 M74 M204 M251 M256 M351 M 380 M Non-controlling/minority interest ——4 M7 M7 M7 M 6 M After tax other income/expense 98 M436 M217 M135 M16 M86 M — Net income before discontinued operations 415 M617 M623 M902 M717 M1.18 B 1.23 B Discontinued operations —————— — Net income 415 M617 M623 M902 M717 M1.18 B 1.23 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 415 M617 M623 M902 M717 M1.18 B 1.23 B Basic earnings per share (Basic EPS) 6.359.19.3113.610.917.94 18.68 Diluted earnings per share (Diluted EPS) 6.319.049.2113.4410.7317.69 18.46 Average basic shares outstanding 65.4 M67.8 M66.9 M66.3 M65.8 M65.9 M — Diluted shares outstanding 65.8 M68.3 M67.7 M67.1 M66.9 M66.8 M — EBITDA 1.86 B2.23 B2.62 B3.4 B1.98 B3.07 B 5.01 B EBIT 1.83 B2.19 B1.98 B3.03 B1.89 B3.02 B 3.1 B Cost of revenue 12.18 B13.97 B13.28 B14.74 B19.63 B20.45 B 21.53 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 49 M43 M38 M41 M46 M43 M 1.92 B