Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.98 B4.15 B4.64 B4.91 B5.01 B5.35 B 5.5 B Research & development 69 M66 M65 M66 M70 M70 M — Operating income 2.48 B2.89 B2.6 B3.19 B2.59 B3.58 B 3.53 B Non-Operating Income, Total -16 M1.05 B64 M90 M27 M-128 M -276 M Interest expense, net of interest capitalized 604 M500 M693 M496 M33 M38 M 139 M Non-Operating Income, excl. Interest Expenses -603 M544 M-615 M-467 M-66 M-32 M -156 M Unusual income/expense -17 M2 M-14 M61 M60 M-134 M -259 M Pretax income 1.75 B2.8 B1.72 B2.76 B1.91 B2.69 B 2.38 B Equity in earnings -20 M-5 M-5 M33 M42 M81 M 87 M Taxes 428 M653 M284 M576 M473 M608 M 552 M Non-controlling/minority interest 0-1 M-1 M002.18 B — After tax other income/expense -60 M-20 M-28 M-6 M2 M-26 M -17 M Net income before discontinued operations 1.32 B2.15 B1.44 B2.18 B1.44 B2.08 B 1.83 B Discontinued operations —————— — Net income 1.32 B2.15 B1.44 B2.18 B1.44 B2.08 B 1.83 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.32 B2.15 B1.44 B2.18 B1.44 B2.08 B 1.83 B Basic earnings per share (Basic EPS) 0.941.521.011.561.061.53 1.35 Diluted earnings per share (Diluted EPS) 0.931.51.011.551.051.53 1.35 Average basic shares outstanding 1.41 B1.42 B1.42 B1.4 B1.36 B1.36 B — Diluted shares outstanding 1.42 B1.43 B1.43 B1.41 B1.37 B1.36 B — EBITDA 5.91 B7.18 B2.84 B7.63 B3 B8.53 B 4.66 B EBIT 5.2 B6.2 B2.05 B6.83 B2.14 B7.66 B 2.25 B Cost of revenue 5.15 B5.77 B6.79 B6.79 B6.89 B7.66 B 7.89 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 700 M771 M785 M801 M828 M866 M 1.09 B