Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses ———7.49 B7.85 B8.28 B 8.51 B Research & development —————— — Operating income 2.26 B3.58 B3.89 B4.19 B4.92 B5.44 B 5.38 B Non-Operating Income, Total ———201 M394 M154 M 153 M Interest expense, net of interest capitalized ———376 M612 M810 M 832 M Non-Operating Income, excl. Interest Expenses ———-173 M-476 M-685 M -724 M Unusual income/expense ———-2 M258 M29 M 45 M Pretax income 1.66 B3.34 B3.47 B4.01 B4.71 B4.8 B 4.73 B Equity in earnings ———-17 M-108 M26 M 25 M Taxes 499 M721 M785 M925 M1.08 B1.04 B 1.04 B Non-controlling/minority interest 43 M56 M27 M-106 M29 M37 M 37 M After tax other income/expense ———-68 M-14 M-3 M -26 M Net income before discontinued operations 1.17 B2.62 B2.68 B3.18 B3.49 B3.75 B 3.67 B Discontinued operations 001.19 B00— — Net income 1.17 B2.62 B3.87 B3.18 B3.49 B3.75 B 3.67 B Dilution adjustment ———27 M23 M22 M 25 M Preferred dividends ———51 M57 M45 M 48 M Diluted net income available to common stockholders ———3.15 B3.46 B3.73 B 3.65 B Basic earnings per share (Basic EPS) ———4.365.065.54 5.42 Diluted earnings per share (Diluted EPS) ———4.335.025.51 5.39 Average basic shares outstanding ———723.9 M683.3 M673.2 M — Diluted shares outstanding ———729.2 M689.5 M677 M — EBITDA ———5.6 B6.44 B7.24 B — EBIT 20.69 B——3.97 B4.64 B5.09 B 5.16 B Cost of revenue 18.43 B20.49 B21.84 B22.99 B22.87 B23.92 B 24.32 B Other cost of goods sold ————7.33 B7.85 B 7.99 B Depreciation & amortization (cash flow) ——1.62 B1.63 B1.8 B2.16 B —