Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.08 B3.26 B3.23 B3.79 B4.08 B4.31 B 4.31 B Research & development 551 M616 M665 M754 M794 M797 M 797 M Operating income 1.64 B2.7 B2.72 B3.58 B4.47 B5.11 B 4.31 B Non-Operating Income, Total 226 M51 M107 M150 M78 M37 M — Interest expense, net of interest capitalized 149 M144 M1 M1 M131 M241 M — Non-Operating Income, excl. Interest Expenses -73 M-133 M70 M56 M-117 M-241 M — Unusual income/expense 150 M40 M36 M93 M64 M37 M — Pretax income 1.75 B2.9 B2.91 B3.83 B4.57 B4.93 B 4.93 B Equity in earnings ————12 M8 M — Taxes 331 M750 M445 M604 M768 M841 M 841 M Non-controlling/minority interest 5 M2 M4 M5 M4 M3 M 3 M After tax other income/expense —————— — Net income before discontinued operations 1.41 B2.14 B2.46 B3.22 B3.79 B4.09 B 4.09 B Discontinued operations —————— — Net income 1.41 B2.14 B2.46 B3.22 B3.79 B4.09 B 4.09 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.41 B2.14 B2.46 B3.22 B3.79 B4.09 B 4.09 B Basic earnings per share (Basic EPS) 3.515.386.178.069.5410.48 10.48 Diluted earnings per share (Diluted EPS) 3.495.346.148.029.510.45 10.45 Average basic shares outstanding 402.2 M398.7 M398.7 M399.1 M397.6 M389.9 M 1.56 B Diluted shares outstanding 404 M401.6 M400.8 M401.1 M399.4 M391.2 M 1.57 B EBITDA 2.45 B3.63 B3.67 B4.51 B5.39 B6.11 B 5.32 B EBIT 1.64 B2.7 B2.72 B3.58 B4.47 B5.11 B 4.31 B Cost of revenue 12.41 B13.29 B13.87 B14.76 B15.38 B17.13 B 17.13 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 811 M922 M954 M926 M921 M1.01 B 1.01 B