Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 712 M1.47 B1.14 B1.18 B1.23 B1.42 B 1.43 B Research & development —————— — Operating income 1.85 B4.32 B5.62 B5.08 B5.24 B6.23 B 6.77 B Non-Operating Income, Total 64 M69 M56 M66 M6 M1 M — Interest expense, net of interest capitalized 423 M89 M696 M3.48 B4.58 B4.32 B 4.45 B Non-Operating Income, excl. Interest Expenses -359 M-20 M-640 M-3.41 B-4.57 B-4.32 B — Unusual income/expense —————— — Pretax income 972 M1.59 B2.76 B2.38 B2.4 B2.69 B 2.68 B Equity in earnings —————— — Taxes 155 M294 M515 M413 M443 M459 M 451 M Non-controlling/minority interest —2 M11 M20 M20 M18 M 18 M After tax other income/expense —————71 M 119 M Net income before discontinued operations 817 M1.29 B2.24 B1.95 B1.94 B2.21 B 2.21 B Discontinued operations —————— — Net income 817 M1.29 B2.24 B1.95 B1.94 B2.21 B 2.21 B Dilution adjustment —-131 M-113 M-142 M-134 M-124 M — Preferred dividends —11 M0-8 M5 M0 — Diluted net income available to common stockholders 717 M1.15 B2.13 B1.82 B1.8 B2.09 B 2.07 B Basic earnings per share (Basic EPS) 0.710.911.471.261.241.41 1.33 Diluted earnings per share (Diluted EPS) 0.690.91.451.241.221.39 1.3 Average basic shares outstanding 1.02 B1.26 B1.44 B1.45 B1.45 B1.48 B — Diluted shares outstanding 1.03 B1.29 B1.47 B1.47 B1.48 B1.5 B — EBITDA 1.31 B4.12 B4.8 B1.59 B599 M1.97 B 2.44 B EBIT 1.27 B4.03 B4.7 B1.52 B529 M1.92 B 2.31 B Cost of revenue 1.05 B-1 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 41 M92 M98 M77 M62 M59 M 121 M