Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.5 B1.62 B1.64 B1.63 B1.57 B1.71 B 1.79 B Research & development 495 M441 M467 M481 M479 M455 M 473 M Operating income 846 M1.35 B1.62 B1.35 B1.49 B1.48 B 1.55 B Non-Operating Income, Total 70 M96 M-25 M71 M133 M70 M 135 M Interest expense, net of interest capitalized 78 M81 M84 M95 M96 M112 M 105 M Non-Operating Income, excl. Interest Expenses -74 M-77 M-70 M-57 M-12 M-48 M -39 M Unusual income/expense 66 M92 M-39 M33 M49 M6 M 69 M Pretax income 842 M1.36 B1.5 B1.34 B1.52 B1.44 B 1.58 B Equity in earnings —————— — Taxes 123 M150 M250 M99 M232 M132 M 166 M Non-controlling/minority interest —————— — After tax other income/expense -8 M-3 M-11 M-6 M1 M-5 M -7 M Net income before discontinued operations 719 M1.21 B1.25 B1.24 B1.29 B1.3 B 1.41 B Discontinued operations —————— — Net income 719 M1.21 B1.25 B1.24 B1.29 B1.3 B 1.41 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 719 M1.21 B1.25 B1.24 B1.29 B1.3 B 1.41 B Basic earnings per share (Basic EPS) 2.333.984.194.224.444.59 5 Diluted earnings per share (Diluted EPS) 2.33.944.184.194.434.57 4.98 Average basic shares outstanding 309 M304 M299 M294 M290 M284 M — Diluted shares outstanding 312 M307 M300 M296 M291 M285 M — EBITDA 1.15 B1.67 B1.94 B1.62 B1.75 B1.77 B 1.83 B EBIT 846 M1.35 B1.62 B1.35 B1.49 B1.48 B 1.55 B Cost of revenue 2.5 B2.91 B3.13 B3.37 B2.98 B3.31 B 3.42 B Other cost of goods sold 28 M29 M24 M40 M45 M45 M 48 M Depreciation & amortization (cash flow) 308 M321 M317 M271 M257 M288 M 277 M