Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 124 M118 M123 M127 M134 M143 M 143 M Research & development —————— — 영업 이익 740 M795 M928 M943 M886 M1.02 B 1.02 B Non-Operating Income, Total -173 M-195 M-220 M-236 M-310 M-364 M -364 M Interest expense, net of interest capitalized 275 M277 M325 M394 M449 M512 M 512 M Non-Operating Income, excl. Interest Expenses -434 M-467 M-539 M-627 M-762 M-875 M -875 M Unusual income/expense -14 M-5 M-6 M-3 M3 M-1 M -1 M Pretax income 567 M600 M708 M707 M576 M661 M 661 M Equity in earnings 61 M62 M51 M61 M61 M60 M 60 M Taxes -57 M-74 M22 M4 M-114 M-149 M -149 M Non-controlling/minority interest —————— — After tax other income/expense -37 M-35 M18 M-35 M22 M-27 M -27 M Net income before discontinued operations 624 M674 M686 M703 M690 M810 M 810 M Discontinued operations —————— — Net income 624 M674 M686 M703 M690 M810 M 810 M Dilution adjustment —-10 M———— — Preferred dividends —5 M———— — Diluted net income available to common stockholders 614 M659 M686 M703 M690 M810 M 810 M Basic earnings per share (Basic EPS) 2.472.632.732.782.693.15 3.15 Diluted earnings per share (Diluted EPS) 2.472.632.732.782.693.14 3.14 Average basic shares outstanding 248.4 M250.2 M250.9 M253 M256.5 M257 M 1.03 B Diluted shares outstanding 248.7 M250.7 M251.2 M253.3 M256.8 M257.8 M 1.03 B EBITDA 1.35 B1.45 B1.6 B1.62 B1.66 B1.87 B 1.87 B EBIT 740 M795 M928 M943 M886 M1.02 B 1.02 B Cost of revenue 449 M537 M573 M583 M613 M625 M 625 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 615 M657 M671 M676 M772 M846 M 846 M