Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.69 B2.99 B3.36 B3.46 B3.71 B3.61 B 3.64 B Research & development 160 M171 M216 M256 M269 M246 M — Operating income 2.93 B2.58 B3.69 B3.26 B1.17 B506 M 708 M Non-Operating Income, Total -340 M-1.28 B1.19 B1.74 B1.05 B805 M -42 M Interest expense, net of interest capitalized 339 M265 M396 M647 M706 M612 M 603 M Non-Operating Income, excl. Interest Expenses -957 M-1.64 B435 M912 M94 M43 M -846 M Unusual income/expense 278 M94 M358 M176 M251 M150 M 201 M Pretax income 1.88 B3.31 B5.23 B4.29 B2.25 B1.25 B 1.29 B Equity in earnings 579 M595 M832 M551 M621 M648 M 593 M Taxes 101 M578 M868 M828 M476 M182 M 202 M Non-controlling/minority interest 10 M26 M25 M-17 M-21 M-5 M 3 M After tax other income/expense 113 M-309 M-178 M106 M-131 M25 M -30 M Net income before discontinued operations 1.77 B2.71 B4.34 B3.48 B1.8 B1.08 B 1.08 B Discontinued operations —————— — Net income 1.77 B2.71 B4.34 B3.48 B1.8 B1.08 B 1.08 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.77 B2.71 B4.34 B3.48 B1.8 B1.08 B 1.08 B Basic earnings per share (Basic EPS) 3.164.87.726.443.662.23 2.24 Diluted earnings per share (Diluted EPS) 3.154.797.716.433.652.23 2.24 Average basic shares outstanding 561 M564 M562 M541 M492 M484 M — Diluted shares outstanding 563 M566 M563 M542 M493 M484 M — EBITDA 6.14 B3.58 B4.71 B4.32 B2.28 B1.69 B 1.9 B EBIT 2.93 B2.58 B3.69 B3.26 B1.17 B506 M 708 M Cost of revenue 59.9 B79.26 B93.99 B86.42 B79.75 B75.24 B 75.51 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 976 M996 M1.03 B1.06 B1.14 B1.18 B 1.19 B