Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.73 B2 B2.01 B2.15 B2.32 B2.38 B 2.39 B Research & development 463 M508 M539 M614 M686 M698 M 721 M Operating income 2.15 B2.68 B2.83 B2.94 B5.91 B6.17 B 3.25 B Non-Operating Income, Total -17 M-48 M-40 M159 M19 M36 M 41 M Interest expense, net of interest capitalized 231 M224 M221 M239 M225 M222 M 230 M Non-Operating Income, excl. Interest Expenses -243 M-268 M-275 M-79 M-202 M-180 M -179 M Unusual income/expense -5 M-4 M14 M-1 M-4 M-6 M -10 M Pretax income 2 B2.49 B2.66 B2.94 B3.13 B3.36 B 3.35 B Equity in earnings —————— — Taxes 360 M454 M545 M596 M637 M687 M 673 M Non-controlling/minority interest -2 M-3 M-3 M-4 M10 M0 0 After tax other income/expense -11 M2 M-13 M8 M6 M8 M 4 M Net income before discontinued operations 1.64 B2.04 B2.11 B2.34 B2.49 B2.67 B 2.67 B Discontinued operations —————— — Net income 1.64 B2.04 B2.11 B2.34 B2.49 B2.67 B 2.67 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.64 B2.04 B2.11 B2.34 B2.49 B2.67 B 2.64 B Basic earnings per share (Basic EPS) 3.444.294.515.085.476.03 6.11 Diluted earnings per share (Diluted EPS) 3.424.274.495.075.476.02 6.1 Average basic shares outstanding 475.5 M474.35 M468.89 M461.17 M454.2 M443.44 M — Diluted shares outstanding 478.57 M476.72 M470.38 M462.27 M454.85 M443.83 M — EBITDA 2.59 B3.13 B3.29 B3.43 B6.45 B6.66 B 3.73 B EBIT 2.15 B2.68 B2.83 B2.94 B5.91 B6.17 B 3.27 B Cost of revenue 2.06 B2.3 B2.45 B2.56 B2.72 B2.67 B 2.69 B Other cost of goods sold 105 M46 M76 M115 M97 M68 M 63 M Depreciation & amortization (cash flow) 441 M448 M465 M491 M497 M487 M 487 M