Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 861 M1.01 B1.19 B1.57 B1.53 B1.5 B — Research & development —————— — Operating income 13.91 B13.19 B7.75 B13.74 B8.52 B4.66 B 5.97 B Non-Operating Income, Total 1.06 B1.56 B687 M744 M2.37 B2.78 B 2.85 B Interest expense, net of interest capitalized 2.91 B2.5 B2.29 B2.66 B2.96 B3.12 B 3.11 B Non-Operating Income, excl. Interest Expenses -2.06 B-1.13 B-1.77 B-2 B-688 M-447 M -377 M Unusual income/expense 206 M182 M169 M88 M99 M112 M 116 M Pretax income 9.77 B10.42 B5.63 B11.17 B6.15 B2.14 B 3.46 B Equity in earnings —————— — Taxes 2.57 B2.52 B1.46 B2.81 B1.56 B408 M 554 M Non-controlling/minority interest 13 M-12 M16 M24 M-28 M-40 M -29 M After tax other income/expense -72 M390 M-332 M-416 M502 M336 M — Net income before discontinued operations 7.19 B7.91 B4.15 B8.34 B4.61 B1.77 B 2.93 B Discontinued operations -9 M00——— — Net income 7.18 B7.91 B4.15 B8.34 B4.61 B1.77 B 2.93 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 7.18 B7.91 B4.15 B8.34 B4.61 B1.77 B 2.93 B Basic earnings per share (Basic EPS) 5.4863.166.493.671.4 2.3 Diluted earnings per share (Diluted EPS) 5.465.953.146.473.661.39 2.28 Average basic shares outstanding 1.31 B1.32 B1.31 B1.28 B1.26 B1.27 B — Diluted shares outstanding 1.31 B1.33 B1.32 B1.29 B1.26 B1.27 B — EBITDA 18.35 B17.7 B11.99 B18.11 B13.11 B9.27 B 10.53 B EBIT 13.91 B13.19 B7.75 B13.74 B8.52 B4.66 B 5.97 B Cost of revenue 219.66 B240.06 B268.17 B303.62 B321.71 B347.05 B 351.57 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 4.44 B4.51 B4.25 B4.37 B4.6 B4.61 B 4.57 B