Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.79 B4.36 B4.52 B5.19 B5.98 B6.89 B 7.07 B Research & development 1.14 B1.2 B1.32 B1.41 B1.61 B2.05 B 2.13 B Operating income -80 M1.2 B1.65 B2.34 B2.6 B3.61 B 3.79 B Non-Operating Income, Total 1 M-123 M-508 M-358 M-407 M-96 M 267 M Interest expense, net of interest capitalized 361 M341 M470 M265 M305 M349 M 357 M Non-Operating Income, excl. Interest Expenses -722 M-682 M-940 M-530 M-391 M-217 M -39 M Unusual income/expense 362 M218 M-38 M-93 M-321 M-228 M -51 M Pretax income -79 M1.08 B1.14 B1.99 B2.28 B3.38 B 3.74 B Equity in earnings —————— — Taxes 2 M36 M443 M393 M436 M493 M 184 M Non-controlling/minority interest ———1 M-8 M-6 M -6 M After tax other income/expense —————— — Net income before discontinued operations -82 M1.04 B698 M1.59 B1.85 B2.89 B 3.56 B Discontinued operations —————— — Net income -82 M1.04 B698 M1.59 B1.85 B2.89 B 3.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -115 M985 M642 M1.57 B1.85 B2.9 B 3.56 B Basic earnings per share (Basic EPS) -0.080.690.451.081.261.96 2.4 Diluted earnings per share (Diluted EPS) -0.080.690.451.071.251.94 2.39 Average basic shares outstanding 1.42 B1.42 B1.43 B1.45 B1.47 B1.48 B — Diluted shares outstanding 1.42 B1.43 B1.44 B1.46 B1.49 B1.49 B — EBITDA 1.04 B2.29 B2.78 B3.54 B3.87 B4.98 B 5.18 B EBIT -80 M1.2 B1.65 B2.34 B2.6 B3.61 B 3.79 B Cost of revenue 3.46 B3.71 B3.96 B4.34 B5.26 B6.22 B 6.36 B Other cost of goods sold 149 M————— — Depreciation & amortization (cash flow) 1.12 B1.09 B1.14 B1.2 B1.27 B1.37 B 1.39 B