Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 786 M932 M937 M1.01 B914 M935 M 580 M Research & development 3 M6 M6 M6 M6 M8 M — Operating income 961 M1.39 B629 M1.11 B1.16 B1.29 B 1.34 B Non-Operating Income, Total 104 M-54 M-26 M-49 M40 M-24 M -38 M Interest expense, net of interest capitalized 2 M2 M2 M2 M3 M2 M 2 M Non-Operating Income, excl. Interest Expenses 102 M-56 M-28 M-51 M37 M-26 M -40 M Unusual income/expense —————— — Pretax income 1.11 B1.39 B687 M1.23 B1.33 B1.36 B 1.38 B Equity in earnings 62 M44 M-2 M4 M5 M15 M 13 M Taxes 295 M369 M207 M329 M356 M369 M 373 M Non-controlling/minority interest 29 M33 M36 M74 M69 M75 M 76 M After tax other income/expense —————— — Net income before discontinued operations 784 M990 M442 M827 M911 M929 M 946 M Discontinued operations —————— — Net income 784 M990 M442 M827 M911 M929 M 946 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 784 M990 M442 M827 M911 M929 M 946 M Basic earnings per share (Basic EPS) 2.012.341.051.992.342.52 2.62 Diluted earnings per share (Diluted EPS) 1.952.281.041.972.332.51 2.61 Average basic shares outstanding 390 M422 M421 M416 M388 M369 M — Diluted shares outstanding 402 M434 M425 M420 M390 M371 M — EBITDA 1.41 B1.9 B1.23 B1.56 B1.64 B1.74 B 1.79 B EBIT 961 M1.39 B629 M1.11 B1.16 B1.29 B 1.34 B Cost of revenue ————8.97 B9.24 B 9.45 B Other cost of goods sold ————8.97 B9.24 B 9.45 B Depreciation & amortization (cash flow) 450 M516 M602 M453 M476 M448 M 456 M