Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 829.88 M885.74 M832.75 M868.25 M981.7 M1.15 B 1.15 B Research & development 1.49 B1.6 B1.73 B1.9 B2.1 B2.38 B 2.38 B Operating income 4.48 B5.38 B5.17 B4.26 B5.9 B8.2 B 8.2 B Non-Operating Income, Total -98.49 M-174.22 M66.26 M343.41 M262.08 M228.78 M 228.78 M Interest expense, net of interest capitalized 208.6 M184.76 M186.46 M185.24 M178.2 M156.88 M 156.88 M Non-Operating Income, excl. Interest Expenses -195.87 M-170.27 M-54.56 M61.87 M26.72 M9.22 M 9.22 M Unusual income/expense -111.22 M-188.71 M-65.65 M96.31 M57.16 M62.68 M 62.68 M Pretax income 4.37 B5.19 B5.11 B4.36 B5.96 B8.26 B 8.26 B Equity in earnings —————— — Taxes 462.35 M587.83 M598.28 M532.45 M599.91 M997.08 M 997.08 M Non-controlling/minority interest —————— — After tax other income/expense 17.39 M44.75 M-52.3 M-10.24 M-6.84 M32.71 M 32.71 M Net income before discontinued operations 3.91 B4.61 B4.51 B3.83 B5.36 B7.27 B 7.27 B Discontinued operations —————— — Net income 3.91 B4.61 B4.51 B3.83 B5.36 B7.27 B 7.27 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.91 B4.61 B4.51 B3.83 B5.36 B7.27 B 7.27 B Basic earnings per share (Basic EPS) 2.723.293.332.914.175.79 5.79 Diluted earnings per share (Diluted EPS) 2.693.273.322.94.155.76 5.76 Average basic shares outstanding 1.44 B1.4 B1.35 B1.31 B1.29 B1.26 B — Diluted shares outstanding 1.45 B1.41 B1.36 B1.32 B1.29 B1.26 B — EBITDA 4.8 B5.72 B5.52 B4.63 B6.23 B8.59 B — EBIT 4.48 B5.38 B5.17 B4.26 B5.9 B8.2 B 19.71 B Cost of revenue 7.82 B9.36 B9.65 B7.85 B9.46 B11.51 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 313.1 M337.76 M346.44 M365.24 M334 M387.82 M —