Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.19 B2.25 B2.41 B2.43 B2.57 B2.6 B 2.69 B Research & development —————— — Operating income 4.13 B4.16 B4.21 B4.25 B4.8 B5.36 B 5.51 B Non-Operating Income, Total 94 M141 M216 M138 M68 M61 M 58 M Interest expense, net of interest capitalized 489 M431 M391 M399 M414 M426 M — Non-Operating Income, excl. Interest Expenses -477 M-424 M-364 M-343 M-414 M-426 M 0 Unusual income/expense 82 M134 M189 M82 M68 M61 M 58 M Pretax income 3.74 B3.87 B4.04 B3.98 B4.54 B5.1 B 5.27 B Equity in earnings —————— — Taxes 571 M616 M646 M669 M758 M893 M 931 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 3.17 B3.26 B3.39 B3.31 B3.78 B4.21 B 4.34 B Discontinued operations 0————— — Net income 3.17 B3.26 B3.39 B3.31 B3.78 B4.21 B 4.34 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.17 B3.26 B3.39 B3.31 B3.78 B4.21 B 4.34 B Basic earnings per share (Basic EPS) 11.0411.6112.3112.1413.8115.65 — Diluted earnings per share (Diluted EPS) 1111.5512.1912.0213.6315.45 15.93 Average basic shares outstanding 286.92 M280.43 M275.31 M273.14 M273.86 M269.08 M — Diluted shares outstanding 287.91 M282.02 M278.17 M275.73 M277.49 M272.43 M — EBITDA 5.01 B5.05 B5.09 B5.11 B5.68 B6.28 B 6.21 B EBIT 4.13 B4.16 B4.21 B4.25 B4.8 B5.36 B 5.21 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 878 M890 M884 M863 M886 M924 M 996 M