Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 94 M89 M95 M93 M91 M87 M — Research & development —————— — Operating income 1.64 B2.58 B1.87 B2.64 B2.62 B3.1 B 4.28 B Non-Operating Income, Total -108 M59 M-409 M-165 M-524 M-143 M -359 M Interest expense, net of interest capitalized 122 M113 M112 M127 M133 M135 M 136 M Non-Operating Income, excl. Interest Expenses -230 M-54 M-521 M-292 M-657 M-278 M -495 M Unusual income/expense —————— — Pretax income 821 M1.48 B1.08 B1.52 B1.21 B1.62 B 1.54 B Equity in earnings 8 M127 M-250 M8 M101 M34 M 5 M Taxes 131 M282 M187 M313 M252 M342 M 323 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 690 M1.2 B894 M1.21 B959 M1.28 B 1.22 B Discontinued operations —————— — Net income 690 M1.2 B894 M1.21 B959 M1.28 B 1.22 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 690 M1.2 B894 M1.21 B959 M1.28 B 1.22 B Basic earnings per share (Basic EPS) 2.544.423.294.443.534.71 4.48 Diluted earnings per share (Diluted EPS) 2.534.413.284.433.524.69 4.47 Average basic shares outstanding 271.6 M271.8 M271.6 M271.3 M271.5 M271.2 M — Diluted shares outstanding 272.4 M272.8 M272.5 M272.2 M272.7 M272.4 M — EBITDA 2.05 B2.86 B2.84 B3.19 B3.79 B3.33 B 4.51 B EBIT 1.85 B2.83 B2.16 B2.91 B2.81 B3.26 B 4.44 B Cost of revenue 7.67 B7.78 B7.88 B8.72 B9.54 B10.2 B 10.35 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 60 M54 M51 M73 M67 M70 M 73 M