Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.41 B3.6 B3.87 B4.01 B3.99 B4.03 B 4 B Research & development 1.1 B1.1 B1.2 B1.2 B1.1 B1.1 B — Operating income 4.07 B5.65 B3.6 B2.54 B4.37 B4.51 B 4.93 B Non-Operating Income, Total 92 M19 M-1.2 B-1.35 B-1.43 B-1.55 B -1.54 B Interest expense, net of interest capitalized ———95 M113 M100 M — Non-Operating Income, excl. Interest Expenses 00-1.2 B-1.7 B-1.71 B-1.8 B -1.7 B Unusual income/expense 92 M19 M4 M246 M168 M154 M 160 M Pretax income 3.73 B8.94 B5.84 B2.35 B5.02 B5.07 B 5.52 B Equity in earnings —————— — Taxes 539 M1.93 B940 M290 M842 M886 M 944 M Non-controlling/minority interest —————— — After tax other income/expense 34 M-12 M-46 M8 M-61 M-56 M -58 M Net income before discontinued operations 3.19 B7 B4.9 B2.06 B4.17 B4.18 B 4.58 B Discontinued operations —————— — Net income 3.19 B7 B4.9 B2.06 B4.17 B4.18 B 4.58 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.19 B7 B4.9 B2.06 B4.17 B4.18 B 4.58 B Basic earnings per share (Basic EPS) 19.0843.731.6113.5728.3929.14 31.97 Diluted earnings per share (Diluted EPS) 19.0343.5431.4713.5328.3429.08 31.9 Average basic shares outstanding 167.1 M160.3 M154.9 M151.5 M147 M143.5 M — Diluted shares outstanding 167.6 M160.9 M155.6 M152 M147.3 M143.8 M — EBITDA 33.39 B4.91 B4.9 B3.88 B5.74 B5.75 B 6.2 B EBIT 32.12 B3.67 B3.56 B2.54 B4.37 B4.28 B 4.7 B Cost of revenue ——45 M——— — Other cost of goods sold ——45 M——— — Depreciation & amortization (cash flow) 1.27 B1.24 B1.34 B1.34 B1.37 B1.47 B 1.51 B