Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 17.86 B19.62 B20.22 B21.06 B22.75 B23.89 B 19.81 B Research & development —————— — Operating income 56.86 B71.8 B71.89 B74.4 B75.6 B90.7 B 98.04 B Non-Operating Income, Total 588 M22 M32 M42 M-29 M-20 M -15 M Interest expense, net of interest capitalized 8.22 B4.74 B20.1 B73.33 B90.55 B78.47 B 76.46 B Non-Operating Income, excl. Interest Expenses -7.64 B-4.72 B-20.07 B-73.29 B-90.58 B-78.49 B -76.48 B Unusual income/expense —————— — Pretax income 19 B33.98 B30.97 B28.34 B29.25 B37.7 B 39.1 B Equity in earnings —————— — Taxes 1.1 B2 B3.44 B1.83 B2.12 B7.19 B 7.37 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 17.89 B31.98 B27.53 B26.52 B27.13 B30.51 B 31.73 B Discontinued operations —————— — Net income 17.89 B31.98 B27.53 B26.52 B27.13 B30.51 B 31.73 B Dilution adjustment 00000223 M 279 M Preferred dividends 1.42 B1.42 B1.51 B1.65 B1.63 B1.45 B 1.48 B Diluted net income available to common stockholders 16.47 B30.56 B26.02 B24.87 B25.5 B29.28 B 30.54 B Basic earnings per share (Basic EPS) 1.883.63.213.13.253.86 4.07 Diluted earnings per share (Diluted EPS) 1.873.573.193.083.213.81 4.03 Average basic shares outstanding 8.75 B8.49 B8.11 B8.03 B7.86 B7.52 B — Diluted shares outstanding 8.8 B8.56 B8.17 B8.08 B7.94 B7.68 B — EBITDA 59.44 B67.16 B76.67 B80.36 B81.28 B91.43 B 98.39 B EBIT 57.6 B73.61 B74.69 B77.49 B79.03 B89.11 B 95.16 B Cost of revenue 10.56 B-4.17 B———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.84 B1.9 B1.98 B2.06 B2.19 B2.31 B 2.35 B