Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.93 B4.56 B4.36 B3.87 B4.15 B4.26 B 4.26 B Research & development —————— — Operating income 3.29 B4.26 B3.84 B5.03 B5.33 B6.07 B 6.07 B Non-Operating Income, Total 1.78 B-163 M-471 M383 M4 M227 M 227 M Interest expense, net of interest capitalized 209 M232 M304 M347 M382 M441 M 441 M Non-Operating Income, excl. Interest Expenses 1.58 B-361 M-738 M-13 M-387 M-203 M -203 M Unusual income/expense -17 M-34 M-37 M49 M9 M-11 M -11 M Pretax income 5.07 B4.1 B3.37 B5.41 B5.33 B6.29 B 10.63 B Equity in earnings —————— — Taxes 863 M-70 M947 M1.17 B1.18 B1.06 B 1.06 B Non-controlling/minority interest —————— — After tax other income/expense -47 M-100 M-205 M104 M3 M287 M 287 M Net income before discontinued operations 4.2 B4.17 B2.42 B4.25 B4.15 B5.23 B 5.23 B Discontinued operations —————— — Net income 4.2 B4.17 B2.42 B4.25 B4.15 B5.23 B 5.23 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.2 B4.17 B2.42 B4.25 B4.15 B5.23 B 5.23 B Basic earnings per share (Basic EPS) 3.583.552.13.854.035.46 5.46 Diluted earnings per share (Diluted EPS) 3.543.522.093.843.995.41 5.41 Average basic shares outstanding 1.17 B1.17 B1.15 B1.1 B1.03 B959 M 3.86 B Diluted shares outstanding 1.19 B1.19 B1.16 B1.11 B1.04 B968 M 3.9 B EBITDA 4.48 B5.53 B5.15 B6.1 B6.36 B7.03 B 7.03 B EBIT 3.29 B4.26 B3.84 B5.03 B5.33 B6.07 B 6.07 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.19 B1.26 B1.32 B1.07 B1.03 B963 M 963 M