Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 5.36 B6.43 B6.46 B7.13 B7.68 B8.65 B 8.63 B Research & development 984 M1.24 B1.45 B1.39 B1.47 B1.62 B 1.63 B Operating income 2.22 B2.58 B2.84 B3.89 B3.69 B4.89 B 4.99 B Non-Operating Income, Total -269 M-303 M-158 M-215 M-197 M232 M 230 M Interest expense, net of interest capitalized 315 M337 M337 M356 M396 M607 M 593 M Non-Operating Income, excl. Interest Expenses -269 M-303 M-158 M-215 M-197 M232 M 230 M Unusual income/expense —————— — Pretax income 1.95 B2.28 B2.68 B3.67 B3.49 B4.51 B 4.6 B Equity in earnings —————— — Taxes 355 M287 M325 M508 M499 M1.27 B 1.26 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.6 B1.99 B2.36 B3.17 B2.99 B3.25 B 3.34 B Discontinued operations —————— — Net income 1.6 B1.99 B2.36 B3.17 B2.99 B3.25 B 3.34 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.6 B1.99 B2.36 B3.17 B2.99 B3.25 B 3.34 B Basic earnings per share (Basic EPS) 4.265.296.238.347.868.49 8.73 Diluted earnings per share (Diluted EPS) 4.25.216.178.257.768.4 8.64 Average basic shares outstanding 375.5 M377 M378.2 M379.6 M381 M382.2 M — Diluted shares outstanding 380.3 M382.3 M382.2 M383.7 M385.6 M386.5 M — EBITDA 3.3 B3.86 B4.12 B5.23 B5.12 B6.46 B 6.59 B EBIT 2.22 B2.58 B2.84 B3.89 B3.69 B4.89 B 4.99 B Cost of revenue 5.29 B6.14 B6.87 B7.44 B8.15 B9.05 B 9.14 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.08 B1.27 B1.28 B1.34 B1.43 B1.57 B 1.61 B