Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.09 B1.23 B1.44 B1.63 B1.8 B1.77 B 1.69 B Research & development 2.23 B2.48 B2.77 B3.1 B3.23 B3.57 B 3.77 B Operating income 4.37 B6.89 B7.79 B7.65 B7.87 B8.29 B 8.3 B Non-Operating Income, Total 64 M23 M74 M557 M1.02 B2.45 B 3.98 B Interest expense, net of interest capitalized 240 M236 M228 M238 M247 M269 M 275 M Non-Operating Income, excl. Interest Expenses -217 M-331 M-193 M19 M243 M929 M 1.34 B Unusual income/expense 41 M118 M39 M300 M532 M1.25 B 2.36 B Pretax income 4.17 B6.77 B7.6 B7.72 B8.15 B9.27 B 10.38 B Equity in earnings —————— — Taxes 547 M883 M1.07 B860 M975 M2.27 B 1.88 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 3.62 B5.89 B6.53 B6.86 B7.18 B7 B 8.51 B Discontinued operations —————— — Net income 3.62 B5.89 B6.53 B6.86 B7.18 B7 B 8.51 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.62 B5.89 B6.53 B6.86 B7.18 B7 B 8.51 B Basic earnings per share (Basic EPS) 3.956.477.498.168.688.71 10.69 Diluted earnings per share (Diluted EPS) 3.926.47.448.118.618.66 10.63 Average basic shares outstanding 916 M910 M871 M840 M827 M804 M — Diluted shares outstanding 923 M919 M877 M845 M834 M808 M — EBITDA 4.74 B7.28 B8.23 B8.17 B8.21 B8.68 B — EBIT 4.37 B6.89 B7.79 B7.65 B7.87 B8.29 B 8.3 B Cost of revenue 9.51 B12.15 B13.79 B14.13 B14.28 B14.56 B 14.81 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 376 M394 M444 M517 M346 M389 M —