Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 995 M1.45 B2.34 B2.35 B2.78 B4.14 B 4.92 B Research & development 1.98 B2.85 B5 B5.87 B6.46 B8.09 B 9.39 B Operating income 1.37 B3.65 B1.26 B401 M1.9 B3.69 B 6.49 B Non-Operating Income, Total -47 M55 M8 M197 M181 M577 M 1.2 B Interest expense, net of interest capitalized 47 M34 M88 M106 M92 M131 M 147 M Non-Operating Income, excl. Interest Expenses -47 M-34 M-88 M-106 M-92 M-131 M -147 M Unusual income/expense -47 M55 M8 M197 M181 M577 M 1.2 B Pretax income 1.28 B3.67 B1.2 B508 M2.02 B4.17 B 7.57 B Equity in earnings 5 M6 M14 M16 M33 M26 M 23 M Taxes -1.21 B513 M-122 M-346 M381 M-103 M 1.1 B Non-controlling/minority interest —————— — After tax other income/expense -6 M7 M14 M67 M-12 M-120 M -116 M Net income before discontinued operations 2.49 B3.16 B1.32 B854 M1.64 B4.27 B 6.47 B Discontinued operations —————66 M -35 M Net income 2.49 B3.16 B1.32 B854 M1.64 B4.33 B 6.43 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.49 B3.16 B1.32 B854 M1.64 B4.33 B 6.43 B Basic earnings per share (Basic EPS) 2.12.610.850.531.012.67 3.94 Diluted earnings per share (Diluted EPS) 2.062.570.840.5312.65 3.89 Average basic shares outstanding 1.18 B1.21 B1.56 B1.61 B1.62 B1.62 B — Diluted shares outstanding 1.21 B1.23 B1.57 B1.63 B1.64 B1.64 B — EBITDA 4.03 B7.25 B9.24 B9.04 B3.87 B7.43 B 12.94 B EBIT 3.31 B6.46 B4.6 B5.12 B353 M3.91 B 6.49 B Cost of revenue 5.42 B8.51 B13 B12.22 B13.06 B17.49 B 19.33 B Other cost of goods sold ——11.55 B11.28 B12.11 B16.46 B 18.29 B Depreciation & amortization (cash flow) 543 M708 M4.61 B3.89 B3.52 B3.52 B 6.46 B