Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 791 M1.01 B968 M1.34 B1.04 B1.47 B 1.49 B Research & development 267 M253 M313 M332 M329 M409 M 409 M Operating income 896 M1 B1.23 B1.12 B1.61 B2.12 B 2.12 B Non-Operating Income, Total 120 M163 M-22 M6 M-3 M-40 M -40 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 114 M170 M-2 M-3 M0-45 M -36 M Unusual income/expense 6 M-7 M-20 M9 M-3 M5 M — Pretax income 872 M1.04 B804 M459 M1.03 B1.51 B 1.51 B Equity in earnings 00———— — Taxes 176 M206 M-545 M-157 M386 M538 M 538 M Non-controlling/minority interest —————— — After tax other income/expense -52 M-1 M-2 M-22 M-11 M-47 M -47 M Net income before discontinued operations 696 M836 M1.35 B616 M643 M973 M 973 M Discontinued operations -142 M00——— — Net income 554 M836 M1.35 B616 M643 M973 M 973 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 554 M836 M1.35 B616 M643 M973 M 973 M Basic earnings per share (Basic EPS) 0.941.442.20.971.041.59 1.59 Diluted earnings per share (Diluted EPS) 0.921.412.160.961.031.57 1.57 Average basic shares outstanding 589 M581 M614 M637 M617 M612 M — Diluted shares outstanding 600 M591 M624 M642 M624 M619 M — EBITDA 1.05 B1.15 B1.56 B1.61 B2.03 B2.61 B 2.61 B EBIT 896 M1 B1.23 B1.12 B1.61 B2.12 B 2.12 B Cost of revenue 362 M408 M589 M731 M776 M1.08 B 1.08 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 150 M140 M329 M485 M419 M493 M 493 M