Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.06 B1.26 B1.35 B1.33 B1.32 B1.34 B 1.36 B Research & development —————— — Operating income 17.4 B17.13 B19.11 B19.94 B19.48 B21.37 B 22.12 B Non-Operating Income, Total 305 M64 M-7 M-2 M-500 M-9 M 21 M Interest expense, net of interest capitalized 1.36 B487 M2.42 B10.39 B12.88 B10.9 B 10.73 B Non-Operating Income, excl. Interest Expenses -1.06 B-423 M-2.43 B-10.39 B-13.38 B-10.91 B -10.71 B Unusual income/expense —————— — Pretax income 3.43 B6.99 B7.47 B6.74 B7.24 B8.49 B 8.83 B Equity in earnings -6.44 B————— — Taxes 426 M1.26 B1.36 B1.09 B1.29 B1.49 B 1.56 B Non-controlling/minority interest ———69 M64 M61 M 55 M After tax other income/expense —————— — Net income before discontinued operations 3 B5.72 B6.11 B5.65 B5.95 B7 B 7.27 B Discontinued operations 4.55 B00——— — Net income 7.56 B5.72 B6.11 B5.65 B5.95 B7 B 7.27 B Dilution adjustment -4.84 B-311 M-400 M-513 M-105 M-113 M -108 M Preferred dividends 4 M5 M5 M8 M352 M308 M 310 M Diluted net income available to common stockholders 2.72 B5.41 B5.71 B5.13 B5.5 B6.58 B 6.85 B Basic earnings per share (Basic EPS) 16.9912.7113.8612.813.7616.6 17.21 Diluted earnings per share (Diluted EPS) 16.9612.713.8512.7913.7416.59 17.21 Average basic shares outstanding 427 M426 M412 M401 M399 M396 M — Diluted shares outstanding 427 M426 M412 M401 M400 M396 M — EBITDA 18.39 B16.42 B20.27 B21.09 B21.53 B22.52 B — EBIT 17.4 B17.13 B19.11 B19.94 B19.48 B21.37 B 22.12 B Cost of revenue 2.98 B-887 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 983 M1.07 B1.14 B1.15 B1.05 B1.15 B —