Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.29 B1.35 B1.45 B1.56 B1.75 B1.87 B 1.87 B Research & development 686 M734 M779 M858 M917 M970 M 989 M Operating income 1.38 B1.67 B1.66 B2.29 B2.69 B2.99 B 2.93 B Non-Operating Income, Total -209 M-115 M-146 M-148 M-716 M-176 M -225 M Interest expense, net of interest capitalized 233 M215 M240 M249 M295 M360 M 402 M Non-Operating Income, excl. Interest Expenses -455 M-422 M-463 M-465 M-522 M-662 M -757 M Unusual income/expense 13 M92 M77 M68 M-489 M126 M 130 M Pretax income 1.17 B1.55 B1.51 B2.15 B1.97 B2.81 B 2.71 B Equity in earnings —————— — Taxes 221 M302 M148 M432 M390 M652 M 610 M Non-controlling/minority interest 4 M5 M4 M5 M5 M6 M 6 M After tax other income/expense —————— — Net income before discontinued operations 949 M1.25 B1.36 B1.71 B1.58 B2.15 B 2.09 B Discontinued operations —————— — Net income 949 M1.25 B1.36 B1.71 B1.58 B2.15 B 2.09 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 949 M1.25 B1.36 B1.71 B1.58 B2.15 B 2.09 B Basic earnings per share (Basic EPS) 5.587.368.1410.239.4512.93 12.56 Diluted earnings per share (Diluted EPS) 5.457.177.939.939.2312.75 12.4 Average basic shares outstanding 170 M169.2 M167.5 M167 M166.8 M166.6 M — Diluted shares outstanding 174.1 M173.6 M171.9 M172.1 M170.8 M169 M — EBITDA 1.49 B4.11 B4.29 B4.9 B6.02 B5.93 B 5.79 B EBIT 1.06 B3.6 B3.71 B4.55 B4.47 B5.51 B 5.3 B Cost of revenue 3.81 B4.13 B4.88 B5.01 B5.3 B5.65 B 5.77 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 409 M438 M440 M356 M336 M425 M 487 M