Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.07 B2.34 B2.57 B2.48 B2.76 B3.11 B 3.44 B Research & development 5.97 B7.18 B8.19 B8.82 B8.89 B9.04 B 9.51 B Operating income 6.25 B9.79 B15.86 B7.79 B10.07 B12.36 B 11.36 B Non-Operating Income, Total 41 M1.01 B-353 M349 M962 M972 M 1.02 B Interest expense, net of interest capitalized 602 M559 M490 M694 M697 M664 M 678 M Non-Operating Income, excl. Interest Expenses -561 M453 M-843 M-331 M286 M287 M 270 M Unusual income/expense ———-14 M-21 M21 M 77 M Pretax income 5.72 B10.27 B15 B7.44 B10.34 B12.66 B 11.7 B Equity in earnings -21 M13 M-7 M——— — Taxes 521 M1.23 B2.01 B104 M226 M7.12 B 1.78 B Non-controlling/minority interest —————— — After tax other income/expense 142 M82 M54 M-25 M67 M57 M 92 M Net income before discontinued operations 5.2 B9.04 B12.99 B7.34 B10.11 B5.54 B 9.92 B Discontinued operations ——-50 M-107 M32 M0 — Net income 5.2 B9.04 B12.94 B7.23 B10.14 B5.54 B 9.92 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.2 B9.04 B12.94 B7.23 B10.14 B5.54 B 9.92 B Basic earnings per share (Basic EPS) 4.587.9911.526.479.095.05 9.37 Diluted earnings per share (Diluted EPS) 4.527.8711.376.428.975.01 9.32 Average basic shares outstanding 1.14 B1.13 B1.12 B1.12 B1.12 B1.1 B — Diluted shares outstanding 1.15 B1.15 B1.14 B1.13 B1.13 B1.1 B — EBITDA 7.65 B11.37 B17.62 B9.6 B11.78 B13.96 B 12.93 B EBIT 6.25 B9.79 B15.86 B7.79 B10.07 B12.36 B 11.36 B Cost of revenue 9.26 B14.26 B18.64 B15.87 B17.06 B19.74 B 20.11 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.39 B1.58 B1.76 B1.81 B1.71 B1.6 B 1.57 B