Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 11.29 B11.5 B13.04 B13.51 B14.9 B15.86 B 15.96 B Research & development —————— — Operating income 16.15 B33.66 B35.41 B37.11 B41.17 B45.72 B 47.36 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 2.1 B1.28 B2.76 B6.85 B8.25 B8.23 B 8.24 B Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 4.3 B10.69 B9.59 B10.51 B12.89 B13.79 B 14.24 B Equity in earnings ———00— — Taxes 1.16 B2.63 B2.07 B2.14 B2.77 B2.96 B 3.02 B Non-controlling/minority interest —————— — After tax other income/expense 256 M772 M-365 M-664 M564 M237 M 732 M Net income before discontinued operations 3.13 B8.06 B7.51 B8.37 B10.13 B10.83 B 11.22 B Discontinued operations —————— — Net income 3.13 B8.06 B7.51 B8.37 B10.13 B10.83 B 11.22 B Dilution adjustment —-127 M-114 M-122 M—— — Preferred dividends —16 M00—— — Diluted net income available to common stockholders 3.04 B7.92 B7.4 B8.25 B9.99 B10.7 B 11.09 B Basic earnings per share (Basic EPS) 3.7710.049.8611.2314.0415.41 16.06 Diluted earnings per share (Diluted EPS) 3.7910.029.8511.2114.0115.38 16.02 Average basic shares outstanding 805 M789 M751 M735 M712 M695 M — Diluted shares outstanding 806 M790 M752 M736 M713 M696 M — EBITDA 20.06 B29.46 B37.64 B42.08 B46.4 B51.02 B — EBIT 20.01 B32.24 B37.59 B42.03 B46.35 B50.98 B 52.72 B Cost of revenue 4.73 B-1.42 B2.18 B4.92 B5.18 B5.26 B 5.36 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 54 M57 M51 M49 M46 M36 M —