Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 6.57 B7.98 B8.87 B9.75 B11.01 B12.25 B 12.76 B Research & development —————— — Operating income 8.08 B10.08 B12.26 B14.01 B15.58 B18.9 B 19.66 B Non-Operating Income, Total -321 M225 M-532 M-369 M-328 M-319 M -296 M Interest expense, net of interest capitalized 380 M431 M471 M575 M646 M722 M 725 M Non-Operating Income, excl. Interest Expenses -706 M-206 M-1.03 B-937 M-348 M-485 M -532 M Unusual income/expense 5 M023 M-7 M20 M166 M 236 M Pretax income 7.79 B10.95 B11.59 B13.58 B15.25 B18.58 B 19.36 B Equity in earnings 30 M645 M-145 M-61 M—— — Taxes 1.35 B1.62 B1.8 B2.44 B2.38 B3.61 B 3.79 B Non-controlling/minority interest -73 M9 M13 M12 M16 M21 M 22 M After tax other income/expense -14 M-36 M-44 M-22 M-191 M-139 M -118 M Net income before discontinued operations 6.41 B8.69 B9.93 B11.2 B12.87 B14.97 B 15.57 B Discontinued operations —————— — Net income 6.41 B8.69 B9.93 B11.2 B12.87 B14.97 B 15.57 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 6.48 B8.68 B9.92 B11.18 B12.86 B14.95 B 15.55 B Basic earnings per share (Basic EPS) 6.48.7910.2611.8613.9116.54 17.29 Diluted earnings per share (Diluted EPS) 6.378.7610.2211.8313.8916.52 17.28 Average basic shares outstanding 1 B988 M968 M944 M925 M905 M — Diluted shares outstanding 1.01 B992 M971 M946 M927 M906 M — EBITDA 8.38 B10.51 B12.68 B14.46 B16.11 B19.66 B — EBIT 8.08 B10.08 B12.26 B14.01 B15.58 B18.9 B 19.66 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 303 M424 M414 M457 M523 M760 M —