Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.94 B2.24 B2.45 B2.95 B3.12 B3.49 B 2.58 B Research & development —————— — Operating income 1.56 B4.87 B4.62 B5.87 B5.41 B2.94 B 2.93 B Non-Operating Income, Total ——59.9 M11.1 M1.9 M2.6 M — Interest expense, net of interest capitalized 437 M469.8 M482.9 M550.1 M562 M542.6 M 564.1 M Non-Operating Income, excl. Interest Expenses ——-423 M-539 M-560.1 M-540 M — Unusual income/expense —————— — Pretax income 1.16 B5.36 B4.23 B5.4 B4.97 B2.51 B 2.48 B Equity in earnings 322.5 M385.3 M234.1 M298.4 M301.2 M247.8 M 253.6 M Taxes 239.7 M1.16 B948.5 M1.28 B1.21 B650.6 M 980.1 M Non-controlling/minority interest -3.6 M1 M1.8 M200 K1.4 M300 K 100 K After tax other income/expense 24.5 M-6 M67.8 M-26.8 M-31.9 M-17.3 M -11.9 M Net income before discontinued operations 928.3 M4.2 B3.28 B4.12 B3.76 B1.86 B 1.5 B Discontinued operations —————— — Net income 928.3 M4.2 B3.28 B4.12 B3.76 B1.86 B 1.5 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 928.3 M4.2 B3.28 B4.12 B3.76 B1.86 B 1.5 B Basic earnings per share (Basic EPS) 0.793.572.853.63.321.63 1.31 Diluted earnings per share (Diluted EPS) 0.793.542.833.583.311.63 1.31 Average basic shares outstanding 1.17 B1.18 B1.15 B1.15 B1.13 B1.14 B — Diluted shares outstanding 1.18 B1.19 B1.16 B1.15 B1.14 B1.14 B — EBITDA 2.74 B6.01 B5.91 B6.93 B6.7 B4.46 B 4.4 B EBIT 1.24 B4.49 B4.38 B5.48 B5.11 B2.69 B 2.68 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.5 B1.52 B1.53 B1.45 B1.59 B1.77 B 1.73 B