Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 213 M325 M343 M311 M281 M 281 M Research & development ————— — Operating income 953 M614 M517 M453 M251 M 192 M Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 32 M80 M64 M57 M49 M 49 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 460 M467 M369 M405 M199 M 160 M Equity in earnings ————— — Taxes 129 M131 M116 M103 M67 M 58 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 331 M336 M253 M302 M132 M 102 M Discontinued operations —-218 M00— — Net income 331 M118 M253 M302 M132 M 102 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 331 M118 M253 M302 M132 M 102 M Basic earnings per share (Basic EPS) 7.532.686.027.353.29 2.55 Diluted earnings per share (Diluted EPS) 7.532.665.937.183.24 2.51 Average basic shares outstanding 44 M43.9 M42 M41.1 M40.1 M — Diluted shares outstanding 44 M44.4 M42.7 M42 M40.7 M — EBITDA 1.13 B872 M728 M824 M580 M 561 M EBIT 987 M609 M517 M587 M401 M 381 M Cost of revenue 2.3 B2.62 B2.81 B2.83 B2.62 B 2.58 B Other cost of goods sold 2.3 B2.62 B2.81 B2.83 B2.62 B 2.58 B Depreciation & amortization (cash flow) 143 M125 M143 M159 M179 M 180 M