Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 9.7 B11.32 B11.25 B10.95 B11.7 B12.33 B 13.01 B Research & development 2.42 B2.74 B2.89 B2.74 B2.84 B2.94 B 2.99 B Operating income 5.36 B8.43 B8.36 B6.48 B6.83 B8.05 B 7.71 B Non-Operating Income, Total 157 M319 M96 M325 M336 M420 M 1.08 B Interest expense, net of interest capitalized 546 M533 M558 M637 M559 M493 M 536 M Non-Operating Income, excl. Interest Expenses -492 M-491 M-783 M-791 M-599 M-621 M -33 M Unusual income/expense 103 M277 M321 M479 M376 M548 M 580 M Pretax income 4.97 B8.21 B8.31 B6.66 B7.01 B8.47 B 8.14 B Equity in earnings —————— — Taxes 497 M1.14 B1.37 B941 M-6.39 B1.94 B 1.86 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 4.47 B7.05 B6.93 B5.72 B13.4 B6.52 B 6.28 B Discontinued operations 24 M24 M0——— — Net income 4.5 B7.07 B6.93 B5.72 B13.4 B6.52 B 6.28 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 4.47 B7.04 B6.91 B5.7 B13.35 B6.5 B 6.3 B Basic earnings per share (Basic EPS) 2.523.973.943.287.673.73 3.59 Diluted earnings per share (Diluted EPS) 2.53.943.913.267.643.72 3.57 Average basic shares outstanding 1.77 B1.77 B1.75 B1.74 B1.74 B1.74 B — Diluted shares outstanding 1.79 B1.79 B1.76 B1.75 B1.75 B1.75 B — EBITDA 8.68 B11.96 B11.63 B9.72 B10.04 B11.17 B 12.13 B EBIT 5.36 B8.43 B8.36 B6.48 B6.83 B8.05 B 7.71 B Cost of revenue 15 B18.54 B19.14 B17.98 B18.71 B19.32 B 19.74 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.33 B3.54 B3.27 B3.24 B3.22 B3.12 B 4.42 B