Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 223 M275 M275 M273 M260 M258 M — Research & development 1.3 B1.5 B1.7 B1.5 B1.6 B2 B — Operating income 8.64 B9.12 B8.35 B8.51 B7.01 B7.73 B 7.42 B Non-Operating Income, Total 182 M-739 M-1.37 B747 M413 M-438 M -624 M Interest expense, net of interest capitalized 591 M569 M623 M916 M1.04 B1.12 B 1.12 B Non-Operating Income, excl. Interest Expenses -591 M-1.6 B-1.92 B-233 M-804 M-1.74 B -1.96 B Unusual income/expense 182 M288 M-74 M64 M181 M183 M 213 M Pretax income 8.23 B7.55 B6.68 B8.1 B6.22 B5.92 B 5.66 B Equity in earnings 163 M97 M114 M40 M56 M28 M — Taxes 1.35 B1.24 B948 M1.18 B884 M905 M 867 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 6.89 B6.32 B5.73 B6.92 B5.34 B5.02 B 4.79 B Discontinued operations -55 M00——— — Net income 6.83 B6.32 B5.73 B6.92 B5.34 B5.02 B 4.79 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 6.83 B6.32 B5.73 B6.92 B5.34 B5.02 B 4.79 B Basic earnings per share (Basic EPS) 24.422.8521.7427.6522.3921.56 20.73 Diluted earnings per share (Diluted EPS) 24.322.7621.6627.5522.3121.49 20.65 Average basic shares outstanding 280 M276.4 M263.7 M250.3 M238.3 M232.7 M — Diluted shares outstanding 281.2 M277.4 M264.6 M251.2 M239.2 M233.5 M — EBITDA 8.06 B10.72 B9.8 B8.2 B6.51 B7.59 B — EBIT 6.93 B6.31 B5.06 B7.02 B5.19 B5.38 B 7.07 B Cost of revenue 56.74 B57.98 B57.7 B59.09 B64.11 B67.43 B 67.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.02 B1.08 B1.16 B1.18 B1.31 B1.25 B —