Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 185 M215 M226 M266 M307 M293 M 302 M Research & development —————— — Operating income 3.03 B3.45 B3.64 B3.69 B4.31 B4.93 B 5.37 B Non-Operating Income, Total -267 M2.25 B-1.83 B-800 M-681 M-583 M -197 M Interest expense, net of interest capitalized 357 M423 M616 M808 M910 M803 M 800 M Non-Operating Income, excl. Interest Expenses -704 M-845 M-1.12 B-1.3 B-769 M-684 M -690 M Unusual income/expense 80 M2.67 B-1.32 B-311 M88 M101 M 493 M Pretax income 2.82 B5.7 B1.81 B2.89 B3.63 B4.35 B 5.18 B Equity in earnings 55 M34 M——-62 M79 M 76 M Taxes 658 M1.63 B310 M456 M826 M976 M 1.19 B Non-controlling/minority interest 19 M11 M52 M70 M48 M55 M 59 M After tax other income/expense 25 M-45 M-41 M-63 M-55 M-50 M -48 M Net income before discontinued operations 2.09 B4.06 B1.45 B2.37 B2.75 B3.31 B 3.93 B Discontinued operations —————— — Net income 2.09 B4.06 B1.45 B2.37 B2.75 B3.31 B 3.93 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.09 B4.06 B1.45 B2.37 B2.75 B3.31 B 3.93 B Basic earnings per share (Basic EPS) 3.797.222.594.24.85.79 6.89 Diluted earnings per share (Diluted EPS) 3.777.182.584.194.785.77 6.87 Average basic shares outstanding 552 M562 M559 M564 M573 M572 M — Diluted shares outstanding 555 M565 M561 M565 M576 M575 M — EBITDA 5.41 B6.27 B6.77 B6.54 B8 B8.83 B 10.51 B EBIT 5.24 B5.47 B5.98 B5.61 B6.79 B7.64 B 8.02 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 173 M796 M784 M931 M1.21 B1.19 B 2.49 B