Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 31.7 M31.92 M34.47 M37.26 M—— — Research & development —————— — Operating income 7.69 B9.14 B10.63 B9.69 B10.73 B10.51 B 9.98 B Non-Operating Income, Total 25.58 M18.24 M-7.43 M49.03 M17.62 M— — Interest expense, net of interest capitalized 40.87 M53.12 M39.52 M27.74 M27.78 M1.87 M 15.5 M Non-Operating Income, excl. Interest Expenses -15.29 M-34.88 M-46.96 M21.29 M-10.17 M— — Unusual income/expense —————— — Pretax income 7.5 B8.92 B10.49 B9.48 B10.52 B10.32 B 9.8 B Equity in earnings -1.43 M-9.5 M-9 M-2 M-1.5 M0 — Taxes 176.78 M353.68 M527.62 M336.76 M433.58 M422.12 M 373.02 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 901.25 M1.24 B1.73 B1.59 B1.68 B1.34 B 1.24 B Discontinued operations —————— — Net income 901.25 M1.24 B1.73 B1.59 B1.68 B1.34 B 1.24 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 901.25 M1.24 B1.73 B1.59 B1.68 B1.34 B 1.24 B Basic earnings per share (Basic EPS) 244.11345.37525.2491.52540.88462 432.92 Diluted earnings per share (Diluted EPS) 230.11320.48491.82463.31506.69436.55 409.48 Average basic shares outstanding 3.69 M3.58 M3.29 M3.24 M3.11 M2.9 M — Diluted shares outstanding 3.92 M3.86 M3.51 M3.44 M3.32 M3.07 M — EBITDA 7.71 B9.16 B10.67 B9.71 B10.74 B10.53 B 10 B EBIT 7.69 B9.14 B10.63 B9.69 B10.73 B10.51 B 9.98 B Cost of revenue 3.2 M2.6 M2.5 M-1.9 M1.7 M— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 21.99 M19.46 M17.4 M16.92 M18.38 M24.51 M 25.47 M