TXT

Value 20202021202220232024 TTM Total revenue 12.38 B12.87 B13.68 B13.7 B14.8 B 14.8 B Gross profit 12.38 B12.87 B13.68 B13.7 B14.8 B 14.8 B Operating expenses 13.38 B13.69 B14.56 B14.52 B15.39 B 15.41 B Selling/general/admin expenses 1.22 B1.19 B1.23 B1.16 B1.17 B 1.17 B Research & development 619 M601 M570 M491 M521 M 521 M Operating income -1 B-823 M-874 M-819 M-593 M -613 M Non-Operating Income, Total -159 M-240 M-237 M-263 M-266 M -266 M Interest expense, net of interest capitalized 142 M———— — Non-Operating Income, excl. Interest Expenses -301 M-240 M-237 M-263 M-266 M -266 M Unusual income/expense ————— — Pretax income 873 M1.02 B1.09 B943 M1.14 B 1.14 B Equity in earnings ————— — Taxes 126 M154 M165 M118 M214 M 214 M Non-controlling/minority interest ————— — After tax other income/expense 88 M94 M90 M102 M134 M 134 M Net income before discontinued operations 745 M860 M920 M823 M919 M 920 M Discontinued operations 1 M1 M1 M1 M2 M — Net income 746 M861 M921 M824 M921 M 921 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 746 M861 M921 M824 M921 M 921 M Basic earnings per share (Basic EPS) 3.334.054.614.385.15 — Diluted earnings per share (Diluted EPS) 3.34.014.564.335.11 5.09 Average basic shares outstanding 224.11 M212.81 M199.72 M188.32 M178.9 M 718.91 M Diluted shares outstanding 226.52 M214.97 M201.77 M190.31 M180.26 M 724.17 M EBITDA ————— — EBIT ————— — Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 390 M397 M395 M382 M401 M 401 M