Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 7.7 B8.78 B9.61 B8.99 B9.14 B9.97 B 10.12 B Research & development —————— — Operating income 17.49 B20.82 B14.04 B23.31 B23.3 B20.67 B 19.15 B Non-Operating Income, Total 1.16 B2.56 B-861 M1.25 B-490 M9.5 B 9.31 B Interest expense, net of interest capitalized 4.59 B4.28 B3.9 B4.09 B4.13 B4.41 B 4.45 B Non-Operating Income, excl. Interest Expenses -3.43 B-1.72 B-4.76 B-3.43 B-992 M-611 M -789 M Unusual income/expense ———592 M502 M10.11 B 10.1 B Pretax income 14.06 B19.09 B9.28 B20.48 B18.67 B25.77 B 24.01 B Equity in earnings -113 M2.01 B-537 M789 M-680 M-591 M -788 M Taxes 3.36 B5.26 B4.36 B5.37 B2.8 B6.11 B 5.62 B Non-controlling/minority interest ——-445 M-282 M-315 M-338 M -406 M After tax other income/expense —————— — Net income before discontinued operations 10.53 B14.16 B5.37 B15.39 B16.19 B20 B 18.8 B Discontinued operations —————— — Net income 10.53 B14.16 B5.37 B15.39 B16.19 B20 B 18.8 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 10.53 B14.16 B5.37 B15.39 B16.19 B20 B 18.8 B Basic earnings per share (Basic EPS) 2.33.091.223.734.175.41 5.11 Diluted earnings per share (Diluted EPS) 2.283.041.213.714.145.39 5.1 Average basic shares outstanding 4.57 B4.58 B4.41 B4.12 B3.88 B3.7 B — Diluted shares outstanding 4.62 B4.65 B4.43 B4.15 B3.91 B3.71 B — EBITDA 30.59 B34.62 B27.86 B37.65 B38.1 B36.88 B 35.38 B EBIT 17.49 B20.82 B14.04 B23.31 B23.3 B20.67 B 19.15 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 13.1 B13.8 B13.82 B14.34 B14.8 B16.21 B 16.23 B