Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.93 B2.04 B2.37 B2.62 B2.81 B3.09 B — Research & development —————— — Operating income 1.39 B1.59 B1.8 B2.07 B2.36 B2.61 B 1.77 B Non-Operating Income, Total 1.12 M1.75 M1.98 M4.38 M5.58 M5.11 M — Interest expense, net of interest capitalized 98.21 M88.84 M111.23 M100.74 M101.11 M106.28 M — Non-Operating Income, excl. Interest Expenses -97.09 M-87.1 M-109.25 M-96.36 M-95.52 M-101.18 M — Unusual income/expense —————— — Pretax income 1.29 B1.5 B1.69 B1.97 B2.26 B2.51 B 4.36 B Equity in earnings —————— — Taxes 176.78 M263.01 M345.14 M402.04 M451.92 M505.37 M 1.03 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.11 B1.24 B1.35 B1.57 B1.81 B2 B 3.34 B Discontinued operations 00———— — Net income 1.11 B1.24 B1.35 B1.57 B1.81 B2 B 3.34 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.11 B1.24 B1.35 B1.57 B1.81 B1.99 B 3.33 B Basic earnings per share (Basic EPS) 2.632.983.33.854.484.97 — Diluted earnings per share (Diluted EPS) 2.562.913.253.794.44.91 8.2 Average basic shares outstanding 419.5 M412.69 M406.58 M406.61 M403.53 M401.27 M — Diluted shares outstanding 430.83 M422.09 M413.51 M413.47 M410.29 M406.2 M — EBITDA 7.43 B6.13 B6.81 B7.26 B2.71 B2.95 B — EBIT 6.85 B5.56 B6.19 B6.82 B2.21 B2.44 B — Cost of revenue 43.6 M28.5 M——5.17 B5.56 B — Other cost of goods sold 43.6 M28.5 M———— — Depreciation & amortization (cash flow) 387.95 M399.7 M409.16 M442.38 M494.18 M512.85 M 549.21 M