Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 979 M1.2 B1.4 B1.53 B1.65 B1.73 B 1.74 B Research & development —————— — Operating income 1.8 B2.28 B3.23 B3.83 B4.07 B3.97 B 4.04 B Non-Operating Income, Total 8 M-7 M15 M19 M14 M81 M 21 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 8 M-7 M15 M19 M14 M81 M 21 M Pretax income 1.14 B1.85 B2.8 B3.21 B3.39 B3.34 B 3.35 B Equity in earnings —————— — Taxes 249 M460 M697 M787 M813 M844 M 844 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 890 M1.39 B2.1 B2.42 B2.58 B2.49 B 2.51 B Discontinued operations —————— — Net income 890 M1.39 B2.1 B2.42 B2.58 B2.49 B 2.51 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 890 M1.39 B2.1 B2.42 B2.58 B2.49 B 2.51 B Basic earnings per share (Basic EPS) 12.2419.1429.7735.438.8238.71 39.26 Diluted earnings per share (Diluted EPS) 12.219.0429.6535.2838.6938.61 39.2 Average basic shares outstanding 72.66 M72.43 M70.7 M68.47 M66.34 M64.44 M — Diluted shares outstanding 72.93 M72.82 M70.97 M68.71 M66.57 M64.6 M — EBITDA 2.07 B3.75 B4.89 B5.66 B6 B5.99 B 6.04 B EBIT 1.8 B3.44 B4.62 B5.38 B5.73 B5.71 B 5.79 B Cost of revenue 5.35 B5.86 B6.65 B8.52 B9.2 B9.96 B 10.11 B Other cost of goods sold 2.82 B3.33 B4.02 B4.9 B5.37 B5.89 B 6 B Depreciation & amortization (cash flow) 264 M246 M232 M285 M273 M253 M 253 M