Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.73 B1.86 B1.94 B1.93 B2.26 B2.72 B 2.74 B Research & development —————— — Operating income 2.43 B2.96 B3.37 B3.58 B4.06 B4.31 B 4.41 B Non-Operating Income, Total 5 M5 M-2 M6 M-4 M20 M 21 M Interest expense, net of interest capitalized 473 M388 M425 M590 M728 M1 B — Non-Operating Income, excl. Interest Expenses -473 M-388 M-425 M-590 M-728 M-1 B 5 M Unusual income/expense 5 M5 M-2 M6 M-4 M20 M 16 M Pretax income 1.89 B2.35 B2.92 B3.02 B3.46 B3.43 B 3.53 B Equity in earnings -68 M-36 M-67 M-60 M4 M10 M — Taxes 397 M532 M678 M745 M713 M717 M 734 M Non-controlling/minority interest 1 M1 M2 M-28 M-1 M1 M — After tax other income/expense —————— — Net income before discontinued operations 1.5 B1.82 B2.24 B2.3 B2.75 B2.71 B 2.79 B Discontinued operations —————— — Net income 1.5 B1.82 B2.24 B2.3 B2.75 B2.71 B 2.79 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.5 B1.82 B2.24 B2.3 B2.75 B2.71 B 2.79 B Basic earnings per share (Basic EPS) 3.544.325.425.696.846.72 6.93 Diluted earnings per share (Diluted EPS) 3.524.295.395.666.816.7 6.91 Average basic shares outstanding 423 M420.4 M412.8 M404.9 M401.5 M402.7 M — Diluted shares outstanding 425.1 M422.9 M415 M406.9 M403.4 M404.2 M — EBITDA 4.11 B4.96 B5.4 B5.65 B6.33 B7.17 B 7.32 B EBIT 2.43 B2.96 B3.37 B3.58 B4.06 B4.31 B 4.41 B Cost of revenue 9.34 B11.11 B12.29 B12.61 B13.38 B15.01 B 15.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.67 B2 B2.04 B2.07 B2.27 B2.86 B 2.91 B