Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.79 B1.96 B2.07 B2.05 B1.99 B2 B 2 B Research & development —————— — Operating income 731 M1.39 B1.8 B1.98 B2.2 B2.18 B 2.18 B Non-Operating Income, Total 76 M133 M46 M162 M135 M144 M 144 M Interest expense, net of interest capitalized 416 M375 M416 M672 M670 M729 M 729 M Non-Operating Income, excl. Interest Expenses -405 M-372 M-403 M-634 M-625 M-684 M -684 M Unusual income/expense 65 M130 M33 M124 M90 M99 M 99 M Pretax income 380 M1.13 B1.38 B1.46 B1.67 B1.61 B 1.61 B Equity in earnings 7 M6 M12 M05 M22 M 22 M Taxes 72 M163 M260 M101 M301 M252 M 252 M Non-controlling/minority interest 29 M5 M00—1 M — After tax other income/expense —————— — Net income before discontinued operations 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.36 B Discontinued operations —————— — Net income 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.36 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.36 B Basic earnings per share (Basic EPS) 1.465.055.827.397.577.91 7.91 Diluted earnings per share (Diluted EPS) 1.434.955.727.297.497.84 7.84 Average basic shares outstanding 191.3 M191.4 M187.6 M183.8 M181.3 M171.9 M 689.6 M Diluted shares outstanding 195 M195 M190.6 M186.3 M183.4 M173.5 M 695.8 M EBITDA 3.95 B4.79 B5.17 B5.31 B5.46 B3.49 B 3.4 B EBIT 2.67 B3.53 B4.04 B4.19 B4.34 B2.34 B 2.26 B Cost of revenue 7.5 B9.23 B9.38 B9.74 B10.03 B10.88 B 10.88 B Other cost of goods sold 7.5 B9.23 B9.38 B9.74 B10.03 B10.88 B 10.88 B Depreciation & amortization (cash flow) 1.29 B1.26 B1.13 B1.13 B1.11 B1.14 B 1.14 B