Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 1.93 B2.04 B2.37 B2.62 B2.81 B 3.02 B Research & development ————— — Operating income 1.39 B1.59 B1.8 B2.07 B2.36 B 2.53 B Non-Operating Income, Total 1.12 M1.75 M1.98 M4.38 M5.58 M 5.9 M Interest expense, net of interest capitalized 98.21 M88.84 M111.23 M100.74 M101.11 M 104.51 M Non-Operating Income, excl. Interest Expenses -97.09 M-87.1 M-109.25 M-96.36 M-95.52 M -98.61 M Unusual income/expense ————— — Pretax income 1.29 B1.5 B1.69 B1.97 B2.26 B 2.43 B Equity in earnings ————— — Taxes 176.78 M263.01 M345.14 M402.04 M451.92 M 495.09 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 1.11 B1.24 B1.35 B1.57 B1.81 B 1.94 B Discontinued operations 00——— — Net income 1.11 B1.24 B1.35 B1.57 B1.81 B 1.94 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.11 B1.24 B1.35 B1.57 B1.81 B 1.93 B Basic earnings per share (Basic EPS) 2.632.983.33.854.48 4.8 Diluted earnings per share (Diluted EPS) 2.562.913.253.794.4 4.73 Average basic shares outstanding 419.5 M412.69 M406.58 M406.61 M403.53 M — Diluted shares outstanding 430.83 M422.09 M413.51 M413.47 M410.29 M — EBITDA 7.43 B6.13 B6.81 B7.26 B2.71 B 2.62 B EBIT 6.85 B5.56 B6.19 B6.82 B2.21 B 2.24 B Cost of revenue 43.6 M28.5 M——5.17 B 5.47 B Other cost of goods sold 43.6 M28.5 M——— — Depreciation & amortization (cash flow) 387.95 M399.7 M409.16 M442.38 M494.18 M 508.57 M