Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 23.08 B18.75 B18.61 B19 B19.69 B20.12 B 20.33 B Research & development 6.33 B6.49 B6.57 B6.78 B7.48 B8.32 B 8.54 B Operating income 4.61 B4.79 B6.41 B6.98 B5.9 B9.16 B 5.27 B Non-Operating Income, Total ——808 M189 M840 M-138 M -189 M Interest expense, net of interest capitalized 1.29 B1.16 B1.22 B1.61 B1.71 B1.94 B 1.95 B Non-Operating Income, excl. Interest Expenses ——-851 M-1.68 B-1.75 B-2.29 B -2.37 B Unusual income/expense ——443 M266 M877 M221 M 226 M Pretax income 4.64 B4.84 B1.16 B8.69 B5.8 B10.33 B 10.56 B Equity in earnings —————— — Taxes -864 M124 M-626 M1.18 B-218 M-242 M -173 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.5 B4.71 B1.78 B7.51 B6.01 B10.57 B 10.73 B Discontinued operations 89 M1.03 B-143 M-12 M8 M22 M 21 M Net income 5.59 B5.74 B1.64 B7.5 B6.02 B10.59 B 10.75 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.59 B5.74 B1.64 B7.5 B6.02 B10.59 B 10.75 B Basic earnings per share (Basic EPS) 66.411.828.236.5311.36 11.52 Diluted earnings per share (Diluted EPS) 5.966.351.88.146.4311.17 11.33 Average basic shares outstanding 931.3 M895.99 M902.66 M911.21 M921.77 M932.29 M — Diluted shares outstanding 937.81 M904.64 M912.27 M922.07 M937.16 M948.68 M — EBITDA 11.3 B11.2 B11.21 B11.38 B10.57 B14.19 B 13.74 B EBIT 4.61 B4.79 B6.41 B6.98 B5.9 B9.16 B 5.27 B Cost of revenue 38.05 B25.86 B27.84 B27.56 B27.2 B28.24 B 28.7 B Other cost of goods sold 439 M300 M385 M245 M176 M528 M 547 M Depreciation & amortization (cash flow) 6.7 B6.42 B4.8 B4.4 B4.67 B5.02 B 9.11 B