Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.23 B1.29 B1.41 B1.43 B1.54 B1.54 B 1.56 B Research & development —————— — Operating income 4.88 B3.7 B5.37 B5.83 B7.07 B7.29 B 7.29 B Non-Operating Income, Total -1.39 B-1.12 B-1.15 B-1.48 B-1.84 B-2.29 B -2.28 B Interest expense, net of interest capitalized 230 M282 M327 M400 M339 M480 M — Non-Operating Income, excl. Interest Expenses -1.73 B-1.58 B-1.65 B-2.03 B-2.37 B-2.79 B -2.78 B Unusual income/expense 336 M456 M500 M553 M530 M500 M 506 M Pretax income 3.5 B2.58 B4.22 B4.34 B5.23 B5 B 5.01 B Equity in earnings 153 M76 M151 M144 M139 M112 M 130 M Taxes 393 M267 M795 M496 M969 M828 M 776 M Non-controlling/minority interest -31 M-99 M-107 M-127 M-141 M-170 M -124 M After tax other income/expense 74 M-86 M-17 M138 M39 M36 M 60 M Net income before discontinued operations 3.1 B2.31 B3.43 B3.85 B4.26 B4.34 B 4.36 B Discontinued operations —————— — Net income 3.1 B2.31 B3.43 B3.85 B4.26 B4.34 B 4.36 B Dilution adjustment 31 M99 M107 M127 M141 M— — Preferred dividends 15 M15 M11 M00— — Diluted net income available to common stockholders 3.12 B2.39 B3.52 B3.98 B4.4 B4.34 B 4.36 B Basic earnings per share (Basic EPS) 2.952.263.283.644.023.94 3.94 Diluted earnings per share (Diluted EPS) 2.932.243.263.623.993.92 3.91 Average basic shares outstanding 1.06 B1.06 B1.07 B1.09 B1.1 B1.1 B — Diluted shares outstanding 1.06 B1.07 B1.08 B1.1 B1.1 B1.11 B — EBITDA 4.96 B3.76 B5.43 B5.89 B7.12 B7.33 B 7.35 B EBIT 4.88 B3.7 B5.37 B5.83 B7.07 B7.29 B 7.29 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 75 M65 M62 M62 M55 M45 M 55 M