Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 778.7 M811.6 M972.3 M992.5 M933.4 M940.7 M 960.6 M Research & development —————— — Operating income 2.89 B3.13 B2.35 B3.02 B4.52 B4.85 B 4.83 B Non-Operating Income, Total -1.07 B-302.6 M-631.6 M-1.5 B-891.7 M-1.8 B -1.39 B Interest expense, net of interest capitalized 793.5 M870.9 M1.14 B1.4 B1.4 B1.36 B 1.38 B Non-Operating Income, excl. Interest Expenses -1.62 B-1.74 B-2.2 B-2.65 B-1.27 B-1.23 B -1.24 B Unusual income/expense -240.8 M566.1 M433.7 M-248.5 M377.6 M-576.2 M -147.8 M Pretax income 1.82 B2.83 B1.72 B1.52 B3.62 B3.04 B 3.44 B Equity in earnings —————— — Taxes 129.6 M261.8 M24 M154.2 M366.3 M415.7 M 436.4 M Non-controlling/minority interest 900 K-100 K-69.1 M-116.2 M25.2 M99 M 108.1 M After tax other income/expense —————— — Net income before discontinued operations 1.69 B2.57 B1.7 B1.37 B3.26 B2.63 B 3.01 B Discontinued operations ————-978.3 M0 — Net income 1.69 B2.57 B1.7 B1.37 B2.28 B2.63 B 3.01 B Dilution adjustment 0————— — Preferred dividends 0————— — Diluted net income available to common stockholders 1.69 B2.57 B1.77 B1.48 B2.25 B2.53 B 2.9 B Basic earnings per share (Basic EPS) 3.815.693.833.184.835.41 6.2 Diluted earnings per share (Diluted EPS) 3.795.663.823.184.825.4 6.2 Average basic shares outstanding 443.64 M451.5 M461.52 M466.06 M467.01 M467.92 M — Diluted shares outstanding 446.1 M453.29 M462.75 M467.16 M468.12 M468.76 M — EBITDA 4.86 B5.55 B5.8 B6.11 B6.65 B6.97 B 6.37 B EBIT 2.89 B3.13 B2.35 B3.02 B4.52 B4.85 B 4.83 B Cost of revenue 2.19 B2.59 B3.16 B3.2 B2.48 B2.57 B 2.64 B Other cost of goods sold 2.19 B2.59 B3.16 B3.2 B2.48 B2.57 B 2.64 B Depreciation & amortization (cash flow) 1.98 B2.42 B3.45 B3.09 B2.13 B2.12 B 1.54 B