Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.22 B1.23 B1.29 B1.37 B1.38 B1.48 B 1.15 B Research & development —————— — Operating income 3.98 B6.36 B5.68 B5.87 B5.47 B5.56 B 6.65 B Non-Operating Income, Total 426 M217 M438 M138 M178 M105 M 35 M Interest expense, net of interest capitalized 790 M441 M978 M3.93 B4.8 B3.92 B 3.92 B Non-Operating Income, excl. Interest Expenses -364 M-224 M-540 M-3.79 B-4.62 B-3.82 B -3.89 B Unusual income/expense —————— — Pretax income 1.8 B3.52 B3.09 B2.99 B2.92 B3.21 B 3.21 B Equity in earnings 030 M22 M52 M18 M31 M -41 M Taxes 370 M747 M647 M639 M602 M689 M 689 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.43 B2.77 B2.45 B2.35 B2.31 B2.52 B 2.52 B Discontinued operations —————— — Net income 1.43 B2.77 B2.45 B2.35 B2.31 B2.52 B 2.52 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.32 B2.66 B2.33 B2.21 B2.15 B2.38 B 2.38 B Basic earnings per share (Basic EPS) 1.843.783.383.233.163.56 3.57 Diluted earnings per share (Diluted EPS) 1.833.733.353.223.143.53 3.51 Average basic shares outstanding 714.73 M702.19 M688.63 M684.17 M682.16 M668.14 M 2.68 B Diluted shares outstanding 719.74 M711.2 M694.95 M687.68 M687.3 M672.5 M 2.7 B EBITDA 4.17 B6.42 B5.88 B6 B5.75 B1.83 B — EBIT 3.99 B6.25 B5.71 B5.84 B5.63 B5.66 B 6.53 B Cost of revenue 1.1 B377 M563 M515 M530 M662 M 662 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 181 M171 M169 M153 M116 M94 M —