Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.62 B1.67 B1.7 B1.82 B1.79 B1.86 B 1.85 B Research & development 1.53 B1.55 B1.67 B1.86 B1.96 B2.08 B 2.08 B Operating income 5.89 B8.96 B10.14 B7.33 B5.46 B6.02 B 6.51 B Non-Operating Income, Total 313 M143 M106 M440 M496 M230 M 197 M Interest expense, net of interest capitalized ———11 M20 M12 M 11 M Non-Operating Income, excl. Interest Expenses 000-11 M-20 M-12 M -11 M Unusual income/expense 313 M143 M106 M440 M496 M230 M 197 M Pretax income 6.02 B8.92 B10.03 B7.42 B5.45 B5.71 B 6.15 B Equity in earnings —————— — Taxes 422 M1.15 B1.28 B908 M654 M709 M 781 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.59 B7.77 B8.75 B6.51 B4.8 B5 B 5.37 B Discontinued operations —————— — Net income 5.59 B7.77 B8.75 B6.51 B4.8 B5 B 5.37 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.57 B7.74 B8.71 B6.48 B4.78 B4.97 B 5.34 B Basic earnings per share (Basic EPS) 6.058.389.517.135.245.47 5.87 Diluted earnings per share (Diluted EPS) 5.978.269.417.075.25.45 5.85 Average basic shares outstanding 921 M923 M916 M908 M912 M909 M — Diluted shares outstanding 933 M936 M926 M916 M919 M913 M — EBITDA 6.66 B9.81 B10.81 B8.51 B6.98 B8.03 B 8.63 B EBIT 5.72 B8.77 B9.89 B7.33 B5.47 B6.11 B 6.59 B Cost of revenue 5.19 B5.97 B6.26 B6.5 B6.55 B7.6 B 7.87 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 931 M1.04 B925 M1.18 B1.51 B1.92 B 2.04 B