Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 12.37 B13.52 B16.39 B15.34 B15.76 B16.5 B 16.78 B Research & development —————— — Operating income 8.11 B7.77 B12.12 B12.86 B15.6 B17.55 B 17.26 B Non-Operating Income, Total 1.04 B201 M-667 M96 M-65 M0 464 M Interest expense, net of interest capitalized 1.65 B1.55 B1.55 B-1.97 B-2.07 B-1.81 B -1.85 B Non-Operating Income, excl. Interest Expenses -609 M-1.34 B-2.21 B2.14 B2 B1.81 B 2.32 B Unusual income/expense ——-4 M-73 M—— — Pretax income -1.74 B2.56 B5.29 B4.77 B7.57 B12 B 12.32 B Equity in earnings 651 M761 M816 M782 M575 M295 M 317 M Taxes 699 M25 M1.73 B1.38 B1.8 B-1.43 B -19 M Non-controlling/minority interest 390 M512 M360 M1.04 B801 M1.03 B 1.11 B After tax other income/expense —————— — Net income before discontinued operations -2.83 B2.02 B3.19 B2.35 B4.97 B12.4 B 11.22 B Discontinued operations -32 M-29 M-48 M00— — Net income -2.86 B2 B3.15 B2.35 B4.97 B12.4 B 11.22 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -2.86 B2 B3.15 B2.35 B4.97 B12.4 B 11.22 B Basic earnings per share (Basic EPS) -1.581.11.731.292.726.88 6.27 Diluted earnings per share (Diluted EPS) -1.581.091.721.292.726.85 6.25 Average basic shares outstanding 1.81 B1.82 B1.82 B1.83 B1.82 B1.8 B — Diluted shares outstanding 1.81 B1.83 B1.83 B1.83 B1.83 B1.81 B — EBITDA 9.14 B8.77 B11.93 B14.36 B16.9 B19.16 B 19.36 B EBIT 3.79 B3.66 B6.77 B8.99 B11.91 B13.83 B 13.91 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.34 B5.11 B5.16 B5.37 B4.99 B5.33 B 5.45 B