Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 4.48 B4.78 B4.83 B4.88 B5.26 B5.58 B 5.68 B Research & development —————— — Operating income 6.43 B7.51 B7.02 B7.91 B9.03 B4.8 B 5.18 B Non-Operating Income, Total -85 M429 M-707 M-279 M-160 M-199 M -106 M Interest expense, net of interest capitalized 236 M234 M213 M199 M199 M199 M 199 M Non-Operating Income, excl. Interest Expenses -321 M195 M-920 M-478 M-359 M-398 M -305 M Unusual income/expense —————— — Pretax income 2.36 B2.9 B2.26 B3.09 B3.85 B4.76 B 5.03 B Equity in earnings 244 M630 M533 M181 M103 M291 M — Taxes 383 M531 M443 M584 M738 M924 M 972 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.74 B2.37 B1.81 B2.5 B3.11 B3.84 B 4.06 B Discontinued operations 0————— — Net income 1.74 B2.37 B1.81 B2.5 B3.11 B3.84 B 4.06 B Dilution adjustment 000000 0 Preferred dividends 21 M21 M21 M21 M21 M21 M 21 M Diluted net income available to common stockholders 1.72 B2.34 B1.79 B2.48 B3.09 B3.81 B 4.04 B Basic earnings per share (Basic EPS) 4.796.715.528.0910.5113.51 14.41 Diluted earnings per share (Diluted EPS) 4.766.625.447.9710.3513.32 14.21 Average basic shares outstanding 358.3 M349.1 M324.8 M307.1 M293.9 M282.4 M — Diluted shares outstanding 360.6 M354.1 M329.5 M311.5 M298.6 M286.5 M — EBITDA 8.3 B9.26 B8.94 B10.03 B11.38 B7.39 B 7.82 B EBIT 6.43 B7.51 B7.02 B7.91 B9.03 B4.8 B 5.18 B Cost of revenue 13.51 B14.41 B14.98 B16.28 B17.2 B17.8 B 17.8 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.78 B1.75 B1.91 B2.12 B2.35 B2.59 B 2.69 B