Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 32 M29 M41 M52 M62 M65 M 13 M Research & development —————— — Operating income 1.25 B1.2 B1.27 B1.5 B1.72 B1.88 B 1.9 B Non-Operating Income, Total -324 M444 M-265 M-308 M-359 M-457 M -488 M Interest expense, net of interest capitalized ————523 M615 M 634 M Non-Operating Income, excl. Interest Expenses -346 M426 M-285 M-355 M-401 M-509 M -537 M Unusual income/expense 22 M18 M20 M47 M42 M52 M 49 M Pretax income 924 M1.64 B1.01 B1.2 B1.36 B1.42 B 1.41 B Equity in earnings —————— — Taxes 215 M377 M188 M252 M308 M311 M 309 M Non-controlling/minority interest 0————— — After tax other income/expense 20 M23 M-7 M27 M-34 M30 M 21 M Net income before discontinued operations 709 M1.26 B820 M944 M1.05 B1.11 B 1.1 B Discontinued operations —————— — Net income 709 M1.26 B820 M944 M1.05 B1.11 B 1.1 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 709 M1.26 B820 M944 M1.05 B1.11 B 1.1 B Basic earnings per share (Basic EPS) 3.916.964.514.95.395.69 5.64 Diluted earnings per share (Diluted EPS) 3.916.954.514.95.395.69 5.64 Average basic shares outstanding 181 M182 M182 M193 M195 M195 M — Diluted shares outstanding 182 M182 M182 M193 M195 M195 M — EBITDA 1.85 B1.83 B1.92 B2.21 B2.51 B2.77 B 2.81 B EBIT 1.25 B1.2 B1.27 B1.5 B1.72 B1.88 B 1.9 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 604 M636 M649 M704 M788 M894 M 915 M