Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 370 M383 M420 M479 M513 M545 M 553 M Research & development —————— — Operating income 2.44 B8.37 B7.04 B6.22 B6.86 B6.52 B 7.35 B Non-Operating Income, Total 93 M-39 M216 M306 M379 M257 M 176 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 34 M66 M9 M20 M17 M34 M -537 M Unusual income/expense 59 M-105 M207 M286 M362 M223 M 176 M Pretax income 1.81 B7.66 B6.75 B6.02 B6.92 B6.37 B 7.12 B Equity in earnings 12 M5 M31 M15 M15 M1 M 5 M Taxes 944 M2.3 B2.27 B2.27 B2.52 B2.22 B 2.37 B Non-controlling/minority interest 266 M-1.06 B1.01 B1.9 B2.51 B1.95 B 2.01 B After tax other income/expense —————— — Net income before discontinued operations 865 M5.37 B4.48 B3.75 B4.4 B4.15 B 4.75 B Discontinued operations 00———— — Net income 865 M5.37 B4.48 B3.75 B4.4 B4.15 B 4.75 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 596 M4.3 B3.46 B1.84 B1.88 B2.2 B 2.73 B Basic earnings per share (Basic EPS) 0.412.932.41.281.311.53 — Diluted earnings per share (Diluted EPS) 0.412.93.092.63.042.88 1.99 Average basic shares outstanding 1.45 B1.47 B1.44 B1.43 B1.44 B1.44 B — Diluted shares outstanding 1.46 B1.48 B1.45 B1.44 B1.45 B1.44 B — EBITDA 3.96 B10.36 B9.06 B8.29 B9.11 B8.76 B 9.64 B EBIT 2.44 B8.37 B7.04 B6.22 B6.86 B6.52 B 7.35 B Cost of revenue 11.65 B14.03 B15.09 B15.7 B17.8 B18.62 B 18.98 B Other cost of goods sold 10.03 B12.02 B13.04 B13.63 B15.55 B16.37 B 16.68 B Depreciation & amortization (cash flow) 1.53 B2 B2.02 B2.07 B2.24 B2.24 B 2.29 B