Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 41.7 B42.58 B47.78 B54.63 B53.01 B59.59 B 61.39 B Research & development —————— — Operating income 22.41 B23.97 B28.43 B32.36 B32.29 B18.96 B 18.84 B Non-Operating Income, Total 1.5 B2.32 B2.03 B4.09 B5.2 B5.62 B 4.02 B Interest expense, net of interest capitalized 1.66 B1.66 B2.09 B3.25 B3.91 B4 B 3.96 B Non-Operating Income, excl. Interest Expenses -161 M664 M-62 M843 M1.3 B1.62 B 59 M Unusual income/expense —————— — Pretax income 20.74 B22.31 B26.34 B29.11 B20.07 B14.7 B 14.55 B Equity in earnings —————— — Taxes 4.97 B4.58 B5.7 B5.97 B4.83 B1.89 B 1.74 B Non-controlling/minority interest 366 M447 M519 M763 M837 M751 M 770 M After tax other income/expense 52 M944 M331 M505 M28 M-1.67 B -1.27 B Net income before discontinued operations 15.4 B17.29 B20.12 B22.38 B14.4 B12.06 B 12.04 B Discontinued operations —————— — Net income 15.4 B17.29 B20.12 B22.38 B14.4 B12.06 B 12.04 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 15.4 B17.29 B20.12 B22.38 B14.4 B12.06 B 12.04 B Basic earnings per share (Basic EPS) 16.2318.3321.4724.1215.6413.28 13.3 Diluted earnings per share (Diluted EPS) 16.0318.0821.1823.8615.5113.23 13.28 Average basic shares outstanding 949 M943 M937 M928 M921 M908 M — Diluted shares outstanding 961 M956 M950 M938 M929 M911 M — EBITDA 24.5 B26.17 B30.84 B35.06 B34.99 B21.66 B — EBIT 22.41 B23.97 B28.43 B32.36 B32.29 B18.96 B 18.84 B Cost of revenue 30.75 B31.03 B33.7 B38.77 B310.88 B364.65 B 365.16 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.1 B2.2 B2.4 B2.7 B2.7 B2.7 B —