Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 912.06 M1.02 B1.1 B1.1 B1.09 B1.06 B 1.13 B Research & development —————— — Operating income 1.38 B1.18 B1.31 B708 M1.27 B849 M 894 M Non-Operating Income, Total -944 K10.77 M48 M—78 M— — Interest expense, net of interest capitalized —————379 M — Non-Operating Income, excl. Interest Expenses 012.5 M55.6 M—80 M— — Unusual income/expense -944 K-1.73 M-7.6 M-7 M-2 M— — Pretax income 1.1 B1.09 B1.22 B401 M959 M150 M 165 M Equity in earnings 70.15 M124.58 M153.4 M104 M70 M30 M 26 M Taxes 296.51 M262.88 M273.6 M131 M276 M67 M 19 M Non-controlling/minority interest -3.38 M-4.13 M-27.6 M-76 M-39 M-26 M -19 M After tax other income/expense —————— — Net income before discontinued operations 811.44 M834.57 M971.1 M346 M722 M109 M 165 M Discontinued operations —————— — Net income 811.44 M834.57 M971.1 M346 M722 M109 M 165 M Dilution adjustment ————00 0 Preferred dividends ————20 M17 M 19 M Diluted net income available to common stockholders 811.44 M834.57 M971.1 M346 M702 M92 M 146 M Basic earnings per share (Basic EPS) 18.0619.8124.689.7821.733.04 4.85 Diluted earnings per share (Diluted EPS) 17.3718.9824.169.6421.413 4.72 Average basic shares outstanding 44.92 M42.13 M39.35 M35.32 M32.31 M30.35 M — Diluted shares outstanding 46.72 M43.98 M40.19 M35.83 M32.8 M30.71 M — EBITDA 2.16 B1.94 B2.31 B2.1 B2.52 B941 M 1.15 B EBIT 1.04 B892.74 M975.5 M261 M824 M470 M 677 M Cost of revenue 1.72 B1.86 B2 B2.15 B2.22 B2.23 B 2.32 B Other cost of goods sold 1.72 B1.86 B2 B2.15 B2.22 B2.23 B 2.29 B Depreciation & amortization (cash flow) 444.63 M482.46 M662.1 M941 M808 M471 M 475 M