Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.1 B1.2 B1.28 B1.31 B1.4 B1.47 B 1.66 B Research & development 715 M811 M841 M882 M919 M1.01 B 1.13 B Operating income 765 M1.08 B1.33 B1.36 B833 M876 M 1.11 B Non-Operating Income, Total 127 M23 M7 M34 M135 M463 M 220 M Interest expense, net of interest capitalized 78 M79 M79 M78 M84 M96 M 110 M Non-Operating Income, excl. Interest Expenses -14 M-62 M-86 M-19 M16 M167 M 23 M Unusual income/expense 63 M6 M14 M-25 M35 M200 M 87 M Pretax income 1.07 B1.01 B1.28 B1.36 B865 M1.08 B 1.18 B Equity in earnings —————— — Taxes 134 M116 M161 M300 M251 M213 M 106 M Non-controlling/minority interest —————— — After tax other income/expense 10 M-6 M-11 M-4 M1 M-6 M -12 M Net income before discontinued operations 627 M894 M1.12 B1.06 B614 M869 M 1.05 B Discontinued operations —————-19 M — Net income 627 M894 M1.12 B1.06 B614 M850 M 1.05 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 627 M894 M1.12 B1.06 B614 M850 M 1.05 B Basic earnings per share (Basic EPS) 3.354.846.235.953.534.93 6.15 Diluted earnings per share (Diluted EPS) 3.314.786.185.913.514.91 6.1 Average basic shares outstanding 187 M185 M180 M178 M174 M172 M — Diluted shares outstanding 189 M187 M182 M179 M175 M173 M — EBITDA 1.09 B1.37 B1.56 B1.57 B1.1 B1.15 B 1.46 B EBIT 765 M1.08 B1.33 B1.36 B833 M876 M 1.11 B Cost of revenue 1.69 B1.87 B1.97 B1.93 B1.85 B2.04 B 2.21 B Other cost of goods sold 29 M27 M27 M27 M35 M43 M 40 M Depreciation & amortization (cash flow) 326 M293 M223 M212 M270 M276 M 354 M