Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 5.67 B5.26 B5.95 B6.18 B5.66 B5.76 B 5.55 B Research & development 274 M275 M295 M320 M267 M273 M — Operating income 5.68 B1.81 B457 M833 M508 M1.61 B 1.96 B Non-Operating Income, Total 50 M249 M139 M-90 M37 M-96 M 19 M Interest expense, net of interest capitalized 240 M219 M225 M——— — Non-Operating Income, excl. Interest Expenses -190 M30 M-86 M-90 M37 M-96 M -141 M Unusual income/expense —————— — Pretax income 903 M2.61 B1.71 B1.71 B1.52 B1.97 B 2.72 B Equity in earnings 171 M261 M246 M265 M-42 M6 M 4 M Taxes 108 M868 M-13 M-323 M111 M245 M 528 M Non-controlling/minority interest ——191 M184 M195 M222 M — After tax other income/expense 90 M85 M58 M123 M112 M26 M — Net income before discontinued operations 631 M1.51 B1.53 B1.85 B1.22 B1.5 B 2.12 B Discontinued operations 0124 M00489 M1.79 B 1.46 B Net income 631 M1.64 B1.53 B1.85 B1.71 B3.29 B 3.58 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 631 M1.64 B1.53 B1.85 B1.71 B3.29 B 3.58 B Basic earnings per share (Basic EPS) 0.842.282.22.72.535.04 5.71 Diluted earnings per share (Diluted EPS) 0.842.272.192.692.525.03 5.69 Average basic shares outstanding 751 M716.6 M696.1 M684.3 M673.8 M651.8 M — Diluted shares outstanding 753.6 M721.1 M699.6 M687.4 M676 M654.1 M — EBITDA 6.5 B2.65 B1.28 B1.68 B2.91 B2.47 B 2.84 B EBIT 5.68 B1.81 B457 M833 M508 M1.61 B 1.96 B Cost of revenue 14.91 B15.61 B16.96 B17.82 B14.88 B15 B 15.83 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 822 M845 M830 M848 M816 M865 M 877 M