Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 6.93 B8.01 B8.99 B8.45 B8.6 B8.73 B 8.84 B Research & development 1.18 B1.41 B1.47 B1.34 B1.39 B1.4 B 1.39 B Operating income 7.79 B10.03 B8.39 B6.86 B7.34 B7.75 B 7.89 B Non-Operating Income, Total 18 M-560 M69 M701 M1.11 B864 M 1.01 B Interest expense, net of interest capitalized 553 M536 M726 M1.38 B1.39 B1.42 B 1.47 B Non-Operating Income, excl. Interest Expenses -454 M-402 M-553 M-609 M-291 M-543 M -437 M Unusual income/expense -81 M-694 M-104 M-65 M12 M-12 M -24 M Pretax income 7.22 B8.84 B7.66 B6.24 B7 B7.27 B 7.39 B Equity in earnings —-4 M-172 M-59 M-42 M-41 M -35 M Taxes 850 M1.11 B703 M284 M657 M547 M 522 M Non-controlling/minority interest —3 M10 M-40 M3 M17 M 18 M After tax other income/expense -340 M-190 M-524 M-604 M-508 M-455 M -408 M Net income before discontinued operations 6.38 B7.73 B6.96 B5.96 B6.34 B6.7 B 6.85 B Discontinued operations —————— — Net income 6.38 B7.73 B6.96 B5.96 B6.34 B6.7 B 6.85 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 6.38 B7.72 B6.95 B6 B6.33 B6.7 B 6.85 B Basic earnings per share (Basic EPS) 16.0919.6217.7515.5216.5817.77 18.22 Diluted earnings per share (Diluted EPS) 15.9619.4617.6315.4516.5317.74 18.19 Average basic shares outstanding 396 M394 M392 M386 M382 M377 M — Diluted shares outstanding 399 M397 M394 M388 M383 M378 M — EBITDA 10.12 B12.62 B11.77 B10.27 B10.45 B10.53 B 13.29 B EBIT 7.79 B10.03 B8.39 B6.86 B7.34 B7.75 B 7.89 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.33 B2.59 B3.38 B3.41 B3.11 B2.78 B 5.39 B