Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.12 B3.44 B3.72 B3.87 B3.9 B3.88 B 3.88 B Research & development —————— — Operating income 1.89 B3.36 B3.26 B3.79 B4.93 B4.93 B 5.34 B Non-Operating Income, Total 1.16 B————— — Interest expense, net of interest capitalized 221 M203 M274 M885 M991 M757 M 704 M Non-Operating Income, excl. Interest Expenses 940 M————— — Unusual income/expense —————— — Pretax income 1.83 B3.35 B3.18 B3.23 B4.27 B4.5 B 4.96 B Equity in earnings -66 M-75 M-36 M-27 M-19 M-8 M -1 M Taxes 297 M590 M623 M678 M866 M941 M 1.07 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 1.53 B2.76 B2.56 B2.56 B3.4 B3.56 B 3.9 B Discontinued operations —————— — Net income 1.53 B2.76 B2.56 B2.56 B3.4 B3.56 B 3.9 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.53 B2.76 B2.56 B2.56 B3.4 B3.56 B 3.9 B Basic earnings per share (Basic EPS) 12.3923.5322.9924.1833.6736.85 40.74 Diluted earnings per share (Diluted EPS) 12.22322.5123.7133.0536.28 40.13 Average basic shares outstanding 123.8 M117.3 M111.3 M105.7 M101 M96.7 M — Diluted shares outstanding 125.7 M120 M113.7 M107.8 M102.9 M98.2 M — EBITDA 2.35 B3.51 B3.4 B3.95 B5.07 B5.09 B 5.41 B EBIT 1.89 B3.36 B3.26 B3.79 B4.93 B4.93 B 5.34 B Cost of revenue 2.73 B1.45 B2.27 B2.27 B2.17 B1.79 B 1.74 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 461 M144 M142 M151 M142 M151 M 74 M