Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 416 M400 M378 M315 M421 M548 M 555 M Research & development —————— — Operating income 50.71 B9.83 B8.58 B7.71 B8.52 B9.83 B 9.79 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 1.58 B1.57 B1.74 B1.94 B2.06 B2.25 B 2.29 B Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 5.43 B9.83 B8.58 B7.71 B8.52 B9.83 B 9.79 B Equity in earnings 54 M113 M45 M22 M23 M78 M 69 M Taxes 1.04 B2.11 B1.75 B1.61 B1.87 B2.05 B 1.98 B Non-controlling/minority interest 633 M765 M1.19 B849 M897 M998 M 1.02 B After tax other income/expense -111 M-99 M-153 M-189 M-248 M-195 M -209 M Net income before discontinued operations 3.75 B6.96 B5.64 B5.24 B5.76 B6.78 B 6.79 B Discontinued operations ———-5 M—— — Net income 3.75 B6.96 B5.64 B5.24 B5.76 B6.78 B 6.79 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.75 B6.96 B5.64 B5.24 B5.76 B6.78 B 6.79 B Basic earnings per share (Basic EPS) 11.121.5219.4319.2522.2728.7 29.43 Diluted earnings per share (Diluted EPS) 10.9321.1619.1518.972228.33 29.03 Average basic shares outstanding 338.27 M323.31 M290.35 M272.4 M258.6 M236.41 M — Diluted shares outstanding 343.61 M328.75 M294.67 M276.41 M261.81 M239.5 M — EBITDA 8.15 B12.69 B11.55 B10.78 B11.84 B13.36 B 13.38 B EBIT 5.43 B9.83 B8.58 B7.71 B8.52 B9.83 B 9.79 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.72 B2.85 B2.97 B3.08 B3.31 B3.52 B 3.59 B