Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.3 B1.41 B1.47 B1.49 B52.9 M53 M — Research & development —————— — Operating income 2.99 B3.41 B3.48 B3.56 B4.3 B5.32 B 5.39 B Non-Operating Income, Total 441 M623.7 M1.03 B136.6 M553.2 M909 M 1.22 B Interest expense, net of interest capitalized 1.17 B1.2 B1.4 B1.81 B1.86 B2.03 B 2.08 B Non-Operating Income, excl. Interest Expenses -781.7 M-616.8 M-380.2 M-1.73 B-1.37 B-1.17 B -913.4 M Unusual income/expense 57 M41.4 M11.6 M63.4 M65.1 M48 M 46 M Pretax income 2.23 B2.6 B2.31 B2.27 B2.94 B3.83 B 3.84 B Equity in earnings 91.1 M91.7 M-109.4 M58.5 M93.7 M101 M 88 M Taxes 40.5 M115.5 M5.4 M54.6 M-39.2 M129 M 48 M Non-controlling/minority interest -3.4 M0-1.6 M4.5 M8.7 M116 M 143 M After tax other income/expense —————— — Net income before discontinued operations 2.2 B2.49 B2.31 B2.21 B2.98 B3.7 B 3.8 B Discontinued operations —————— — Net income 2.2 B2.49 B2.31 B2.21 B2.98 B3.7 B 3.8 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.2 B2.49 B2.31 B2.21 B2.97 B3.58 B 3.65 B Basic earnings per share (Basic EPS) 4.444.974.514.265.66.7 6.81 Diluted earnings per share (Diluted EPS) 4.424.964.494.245.586.66 6.76 Average basic shares outstanding 495.72 M500.52 M511.84 M518.9 M530.09 M534.54 M — Diluted shares outstanding 497.23 M501.78 M513.48 M520.21 M531.34 M537.47 M — EBITDA 5.49 B6.14 B6.72 B6.51 B7.45 B8.64 B — EBIT 2.99 B3.41 B3.48 B3.56 B4.3 B5.32 B 5.39 B Cost of revenue ————5.94 B7.03 B 7.3 B Other cost of goods sold ————5.94 B7.03 B 7.3 B Depreciation & amortization (cash flow) 2.51 B2.72 B3.24 B2.96 B3.15 B3.33 B —