Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.39 B3.78 B3.84 B4.22 B3.39 B3.44 B 3.49 B Research & development 401 M463 M470 M456 M447 M446 M 434 M Operating income 2.11 B2.17 B2.04 B2.67 B1.97 B2.1 B 2.51 B Non-Operating Income, Total 61 M97 M122 M8 M42 M114 M 147 M Interest expense, net of interest capitalized 138 M121 M167 M247 M241 M241 M — Non-Operating Income, excl. Interest Expenses -125 M-104 M-105 M-156 M-207 M-121 M -41 M Unusual income/expense 48 M80 M60 M-83 M8 M-6 M — Pretax income 1.36 B1.81 B1.38 B1.75 B1.85 B2.04 B 2.06 B Equity in earnings 8 M15 M25 M21 M20 M19 M — Taxes 291 M374 M325 M439 M475 M458 M 468 M Non-controlling/minority interest 15 M21 M28 M39 M33 M16 M 14 M After tax other income/expense 12 M191 M151 M-107 M123 M-187 M -163 M Net income before discontinued operations 1.06 B1.42 B1.03 B1.27 B1.34 B1.57 B 1.58 B Discontinued operations 3 M19 M-2 M0-228 M5 M 7 M Net income 1.06 B1.44 B1.03 B1.27 B1.12 B1.58 B 1.58 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.06 B1.44 B1.03 B1.27 B1.12 B1.58 B 1.58 B Basic earnings per share (Basic EPS) 4.476.064.345.384.776.96 7.04 Diluted earnings per share (Diluted EPS) 4.456.014.325.354.756.94 7.01 Average basic shares outstanding 236.8 M237.6 M236.1 M236 M233.8 M226.3 M — Diluted shares outstanding 237.9 M239.4 M237.3 M237.2 M234.9 M227.1 M — EBITDA 2.03 B2.24 B2.02 B2.69 B2.46 B2.63 B 2.79 B EBIT 1.29 B1.49 B1.23 B1.88 B1.97 B2.1 B 2.15 B Cost of revenue 7.78 B10.29 B11.1 B10.74 B9.25 B9.32 B 9.45 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 511 M563 M556 M560 M493 M529 M 636 M