Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 648 M655 M637 M668 M712 M744 M 741 M Research & development —————— — Operating income 1.56 B2.92 B4.07 B4.26 B4.38 B4.72 B 5.02 B Non-Operating Income, Total -899 M-697 M-730 M-1.06 B-977 M-732 M -672 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -955 M-979 M-785 M-1.02 B-1 B-905 M -850 M Unusual income/expense 56 M282 M55 M-37 M27 M173 M 178 M Pretax income 661 M2.22 B3.33 B3.2 B3.41 B3.99 B 4.35 B Equity in earnings 780 M591 M803 M838 M890 M896 M 930 M Taxes 481 M369 M710 M715 M687 M832 M 933 M Non-controlling/minority interest 61 M66 M77 M95 M107 M104 M 103 M After tax other income/expense —————— — Net income before discontinued operations 119 M1.78 B2.55 B2.39 B2.61 B3.06 B 3.31 B Discontinued operations —————— — Net income 119 M1.78 B2.55 B2.39 B2.61 B3.06 B 3.31 B Dilution adjustment 0————— — Preferred dividends 0————— — Diluted net income available to common stockholders 119 M1.78 B2.55 B2.39 B2.61 B3.04 B 3.3 B Basic earnings per share (Basic EPS) —0.781.121.061.171.37 1.49 Diluted earnings per share (Diluted EPS) —0.781.121.061.171.37 1.49 Average basic shares outstanding —2.27 B2.26 B2.23 B2.22 B2.22 B — Diluted shares outstanding —2.27 B2.26 B2.23 B2.22 B2.22 B — EBITDA 3.72 B5.05 B6.25 B6.51 B6.74 B7.18 B 7.5 B EBIT 1.56 B2.92 B4.07 B4.26 B4.38 B4.72 B 5.02 B Cost of revenue 2.54 B6.49 B9.26 B4.94 B4.34 B5.53 B 5.8 B Other cost of goods sold ———4.94 B4.34 B5.53 B 5.8 B Depreciation & amortization (cash flow) 2.16 B2.13 B2.19 B2.25 B2.35 B2.45 B 2.48 B