Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.1 B3.5 B3.44 B3.25 B3.22 B3.24 B 3.24 B Research & development —————— — Operating income 2.11 B2.83 B2.97 B2.69 B2.89 B3.39 B 3.38 B Non-Operating Income, Total -18 M1 M48 M98 M46 M90 M 95 M Interest expense, net of interest capitalized 24 M9 M19 M41 M54 M37 M 32 M Non-Operating Income, excl. Interest Expenses -45 M-8 M28 M46 M46 M86 M 99 M Unusual income/expense 3 M01 M11 M04 M -4 M Pretax income 2.1 B2.83 B3.02 B2.79 B2.95 B3.49 B 3.48 B Equity in earnings 03 M4 M7 M15 M9 M 8 M Taxes 704 M693 M730 M668 M713 M1.26 B 1.25 B Non-controlling/minority interest —————— — After tax other income/expense -119 M1 M-45 M-1 M-32 M5 M 5 M Net income before discontinued operations 1.39 B2.14 B2.29 B2.13 B2.24 B2.23 B 2.23 B Discontinued operations —————— — Net income 1.39 B2.14 B2.29 B2.13 B2.24 B2.23 B 2.23 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.39 B2.14 B2.29 B2.13 B2.24 B2.23 B 2.23 B Basic earnings per share (Basic EPS) 2.584.064.424.214.524.57 4.62 Diluted earnings per share (Diluted EPS) 2.574.054.414.214.514.56 4.61 Average basic shares outstanding 540 M527 M518 M505 M496 M488 M — Diluted shares outstanding 541 M528 M519 M505 M497 M489 M — EBITDA 2.67 B3.39 B3.53 B3.23 B3.42 B3.93 B 3.93 B EBIT 2.11 B2.82 B2.96 B2.68 B2.88 B3.38 B 3.38 B Cost of revenue 10.67 B11.6 B12.45 B12.66 B12.96 B13.99 B 14.23 B Other cost of goods sold 10.67 B11.6 B12.45 B12.66 B12.96 B13.99 B 14.23 B Depreciation & amortization (cash flow) 559 M574 M569 M555 M542 M550 M 555 M