Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 85 M103 M120 M129 M119 M131 M — Research & development 214 M239 M269 M284 M292 M302 M — Operating income 2.88 B3.48 B3.79 B4.04 B4.26 B4.22 B 4.29 B Non-Operating Income, Total 28 M51 M255 M49 M441 M42 M 50 M Interest expense, net of interest capitalized 206 M202 M203 M266 M283 M292 M 297 M Non-Operating Income, excl. Interest Expenses -173 M-147 M53 M-218 M442 M47 M 50 M Unusual income/expense -5 M-4 M-1 M1 M-1 M-5 M — Pretax income 2.7 B3.33 B3.84 B3.82 B4.42 B3.97 B 6.98 B Equity in earnings 000000 — Taxes 595 M632 M808 M866 M934 M900 M 904 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.11 B2.69 B3.03 B2.96 B3.49 B3.07 B 3.13 B Discontinued operations —————— — Net income 2.11 B2.69 B3.03 B2.96 B3.49 B3.07 B 3.13 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.11 B2.69 B3.03 B2.96 B3.49 B3.07 B 3.13 B Basic earnings per share (Basic EPS) 6.668.559.89.7711.7510.52 10.79 Diluted earnings per share (Diluted EPS) 6.638.519.779.7411.7110.49 10.77 Average basic shares outstanding 316.9 M315.1 M309.6 M302.6 M296.8 M291.5 M — Diluted shares outstanding 318.3 M316.4 M310.7 M303.6 M297.8 M292.3 M — EBITDA 5.17 B5.9 B6.39 B6.66 B8.18 B8.36 B 8.92 B EBIT 4.89 B5.62 B6.11 B6.37 B7.88 B8.05 B 8.59 B Cost of revenue 7.38 B8.49 B9.43 B9.32 B7.6 B7.56 B 7.62 B Other cost of goods sold ————4.1 B4.15 B 4.19 B Depreciation & amortization (cash flow) 273 M277 M276 M282 M301 M317 M 324 M