Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 956 M893 M901 M1.07 B1.18 B1.02 B — Research & development 276 M269 M292 M312 M338 M326 M — Operating income 3.24 B2.56 B2.68 B2.34 B3.21 B2.35 B 2.51 B Non-Operating Income, Total -70 M-86 M-73 M-96 M-13 M-43 M -38 M Interest expense, net of interest capitalized 252 M256 M282 M293 M270 M256 M 236 M Non-Operating Income, excl. Interest Expenses -322 M-342 M-355 M-389 M-222 M-232 M -214 M Unusual income/expense ————-61 M-67 M -60 M Pretax income 3.07 B2.32 B2.46 B2.22 B2.93 B2.25 B 2.45 B Equity in earnings 142 M98 M116 M196 M216 M196 M 213 M Taxes 676 M479 M495 M453 M565 M599 M 733 M Non-controlling/minority interest 44 M30 M27 M033 M28 M 34 M After tax other income/expense 45 M-4 M-10 M-30 M3 M-8 M — Net income before discontinued operations 2.35 B1.81 B1.93 B1.76 B2.54 B1.62 B 1.69 B Discontinued operations —————400 M 270 M Net income 2.35 B1.81 B1.93 B1.76 B2.54 B2.02 B 1.96 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.35 B1.81 B1.93 B1.76 B2.54 B2.02 B 1.96 B Basic earnings per share (Basic EPS) 6.95.385.735.227.586.09 5.88 Diluted earnings per share (Diluted EPS) 6.875.355.725.217.556.07 5.88 Average basic shares outstanding 340.7 M337.3 M337.4 M337.8 M335.6 M331.9 M — Diluted shares outstanding 342.5 M338.8 M338.3 M338.8 M337 M333.2 M — EBITDA 6.44 B5.61 B5.78 B5.78 B6.76 B5.31 B 7.37 B EBIT 5.5 B4.76 B5 B5.03 B5.98 B4.5 B 6.64 B Cost of revenue 12.32 B13.45 B13.96 B13.4 B12.88 B10.52 B 9.93 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 796 M766 M754 M753 M781 M805 M 725 M