Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses ————118 M142 M 137 M Research & development —————— — Operating income 7.83 B9.34 B9.92 B9.08 B9.71 B9.85 B 9.93 B Non-Operating Income, Total 581 M463 M891 M1.01 B720 M1.24 B 1.27 B Interest expense, net of interest capitalized 1.14 B1.16 B1.27 B1.34 B1.27 B1.31 B 1.31 B Non-Operating Income, excl. Interest Expenses -847 M-991 M-806 M-822 M-899 M-696 M -680 M Unusual income/expense 287 M297 M426 M491 M350 M629 M 642 M Pretax income 6.98 B8.48 B9.07 B8.23 B8.79 B9.17 B 9.27 B Equity in earnings —————— — Taxes 1.63 B1.96 B2.07 B1.85 B2.05 B2.03 B 2.06 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.35 B6.52 B7 B6.38 B6.75 B7.14 B 7.21 B Discontinued operations —————— — Net income 5.35 B6.52 B7 B6.38 B6.75 B7.14 B 7.21 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.35 B6.52 B7 B6.38 B6.75 B7.14 B 7.21 B Basic earnings per share (Basic EPS) 7.99.9811.2410.4711.112 12.16 Diluted earnings per share (Diluted EPS) 7.889.9511.2110.4511.0911.98 12.15 Average basic shares outstanding 677.3 M653.8 M622.7 M609.2 M607.6 M595 M — Diluted shares outstanding 679.1 M655.4 M624 M610.2 M608.6 M595.9 M — EBITDA 6.8 B11.62 B12.21 B11.44 B12.14 B12.34 B 12.42 B EBIT 4.52 B9.34 B9.92 B9.08 B9.71 B9.85 B 9.93 B Cost of revenue 3.31 B4.15 B5.84 B5.39 B4.77 B4.69 B 2.43 B Other cost of goods sold 3.31 B4.15 B5.84 B5.39 B4.77 B4.69 B 2.43 B Depreciation & amortization (cash flow) 2.28 B2.28 B2.3 B2.36 B2.43 B2.49 B 2.49 B