Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.08 B3.26 B3.23 B3.79 B4.08 B4.31 B 4.53 B Research & development 551 M616 M665 M754 M794 M797 M 810 M Operating income 1.34 B2.42 B2.43 B3.28 B4.47 B5.11 B 4.93 B Non-Operating Income, Total -74 M-29 M-35 M150 M50 M-37 M -21 M Interest expense, net of interest capitalized 149 M144 M1 M1 M131 M241 M 314 M Non-Operating Income, excl. Interest Expenses -73 M-133 M-72 M56 M-145 M-241 M -330 M Unusual income/expense -150 M-40 M36 M93 M64 M-37 M -5 M Pretax income 1.75 B2.9 B2.91 B3.83 B4.57 B4.93 B 4.86 B Equity in earnings ————12 M8 M — Taxes 331 M750 M445 M604 M768 M841 M 869 M Non-controlling/minority interest 5 M2 M4 M5 M4 M3 M 4 M After tax other income/expense —————— — Net income before discontinued operations 1.41 B2.14 B2.46 B3.22 B3.79 B4.09 B 3.99 B Discontinued operations —————— — Net income 1.41 B2.14 B2.46 B3.22 B3.79 B4.09 B 3.99 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 3.99 B Basic earnings per share (Basic EPS) 3.515.386.178.069.5410.48 10.25 Diluted earnings per share (Diluted EPS) 3.495.346.148.029.510.45 10.22 Average basic shares outstanding 402.2 M398.7 M398.7 M399.1 M397.6 M389.9 M — Diluted shares outstanding 404 M401.6 M400.8 M401.1 M399.4 M391.2 M — EBITDA 2.45 B3.63 B3.67 B4.51 B5.26 B6.11 B 5.9 B EBIT 1.34 B2.42 B2.43 B3.28 B4.34 B5.11 B 4.86 B Cost of revenue 12.41 B13.29 B13.87 B14.76 B15.38 B17.13 B 18 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 811 M922 M954 M926 M921 M1.01 B 1.05 B