Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.77 B3.88 B2.98 B3.31 B3.24 B3.7 B — Research & development 2.99 B3.91 B3.38 B3.41 B3.03 B2.92 B — Operating income 2.2 B1.65 B2.31 B3.08 B2.91 B-833 M — Non-Operating Income, Total 1.34 B40 M-841 M472 M1.01 B1.79 B — Interest expense, net of interest capitalized 476 M537 M422 M457 M387 M398 M — Non-Operating Income, excl. Interest Expenses -100 M204 M-9 M220 M756 M968 M — Unusual income/expense 1.44 B-164 M-832 M252 M251 M825 M — Pretax income 3.54 B1.69 B1.47 B3.55 B3.92 B960 M 9.9 B Equity in earnings -345 M-146 M-277 M-535 M-95 M457 M — Taxes 623 M500 M374 M514 M609 M180 M 1.27 B Non-controlling/minority interest -528 M-414 M-4 M175 M57 M-19 M — After tax other income/expense -113 M-58 M-88 M121 M131 M-298 M — Net income before discontinued operations 3.44 B1.6 B1.1 B2.86 B3.25 B799 M 8.62 B Discontinued operations —————— — Net income 3.44 B1.6 B1.1 B2.86 B3.25 B799 M 8.62 B Dilution adjustment -32 M————— — Preferred dividends -19 M————— — Diluted net income available to common stockholders 3.43 B1.55 B1.01 B2.75 B3.16 B578 M 8.62 B Basic earnings per share (Basic EPS) 24.5710.747.520.9424.935.13 58.5 Diluted earnings per share (Diluted EPS) 24.3610.537.4420.6724.724.41 57.24 Average basic shares outstanding 2.73 B2.76 B2.78 B2.81 B2.79 B2.73 B — Diluted shares outstanding 6.09 B6.19 B6.17 B6.2 B6.12 B6.01 B — EBITDA 3.07 B2.55 B3.21 B4.08 B3.82 B267 M — EBIT 2.2 B1.65 B2.31 B3.08 B2.91 B-833 M — Cost of revenue 8.45 B10.09 B9.27 B9.16 B9.06 B10.36 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 869 M896 M905 M1 B909 M1.1 B —