Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 76 M86 M82 M269 M45 M38 M 506 M Research & development 97 M85 M90 M112 M123 M108 M 108 M Operating income 1.49 B116 M412 M820 M938 M756 M 756 M Non-Operating Income, Total 53 M29 M90 M245 M143 M115 M 121 M Interest expense, net of interest capitalized 15 M15 M———— — Non-Operating Income, excl. Interest Expenses -15 M-15 M0116 M56 M45 M 81 M Unusual income/expense 53 M29 M90 M129 M87 M70 M — Pretax income 1.81 B343 M138 M506 M739 M554 M 554 M Equity in earnings —————— — Taxes 85 M86 M87 M57 M189 M97 M 97 M Non-controlling/minority interest 22 M21 M25 M32 M44 M26 M 26 M After tax other income/expense —————— — Net income before discontinued operations 1.92 B450 M26 M417 M506 M431 M 431 M Discontinued operations —————— — Net income 1.92 B450 M26 M417 M506 M431 M 431 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.92 B450 M26 M417 M506 M431 M 431 M Basic earnings per share (Basic EPS) ——0.375.796.935.96 5.96 Diluted earnings per share (Diluted EPS) ——0.365.666.755.93 5.93 Average basic shares outstanding ——71 M72 M73 M72.2 M 289.4 M Diluted shares outstanding ——72 M74 M74.9 M72.6 M 290.6 M EBITDA 2.28 B3.92 B4.36 B5.05 B5.58 B5.09 B — EBIT 1.78 B3.48 B4.01 B4.72 B5.23 B4.83 B — Cost of revenue 210 M62 M36 M19 M32 M29 M — Other cost of goods sold 210 M62 M36 M19 M32 M29 M — Depreciation & amortization (cash flow) 503 M440 M349 M327 M343 M267 M 267 M