Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4.77 B4.8 B5.21 B5.13 B5.47 B5.45 B 5.45 B Research & development 1.33 B1.33 B1.48 B1.46 B1.54 B1.81 B 1.89 B Operating income 3.34 B3.98 B3.75 B6.33 B8.7 B8.13 B 8.25 B Non-Operating Income, Total 850 M1.46 B456 M1.15 B1.2 B1.66 B 1.51 B Interest expense, net of interest capitalized 27 M24 M21 M19 M15 M3 M — Non-Operating Income, excl. Interest Expenses 148 M53 M69 M293 M355 M414 M 127 M Unusual income/expense 675 M1.38 B366 M840 M830 M1.25 B 1.02 B Pretax income 6.01 B7.24 B6.38 B7.16 B7.21 B5.48 B 4.7 B Equity in earnings 66 M67 M61 M100 M65 M44 M 49 M Taxes 1.15 B1.63 B1.41 B1.49 B1.47 B1.01 B 730 M Non-controlling/minority interest 86 M68 M1 M14 M35 M43 M -1 M After tax other income/expense 335 M28 M358 M837 M617 M-144 M -398 M Net income before discontinued operations 4.78 B5.54 B4.97 B5.66 B5.71 B4.42 B 4.12 B Discontinued operations —————304 M — Net income 4.78 B5.54 B4.97 B5.66 B5.71 B4.73 B 4.1 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.78 B5.54 B4.97 B5.66 B5.71 B4.73 B 4.1 B Basic earnings per share (Basic EPS) 6.47.556.918.048.267.4 6.13 Diluted earnings per share (Diluted EPS) 6.337.466.857.988.217.36 6.11 Average basic shares outstanding 747.05 M734.53 M718.4 M703.44 M690.6 M639 M — Diluted shares outstanding 754.58 M743.12 M724.77 M708.96 M695.27 M642.8 M — EBITDA 4.35 B5.12 B4.96 B7.51 B8 B5.82 B 9.42 B EBIT 3.34 B3.98 B3.75 B6.33 B6.67 B4.43 B 5.67 B Cost of revenue 22.17 B23.39 B23.82 B23 B23.84 B23.61 B 23.75 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1 B1.14 B1.2 B1.18 B1.33 B1.39 B 1.42 B