Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 410 M490 M457 M462 M487 M529 M 540 M Research & development —————— — Operating income 1.99 B1.5 B1.75 B2.24 B2.09 B2.37 B 2.16 B Non-Operating Income, Total -448 M-839 M-636 M-677 M-721 M-824 M -850 M Interest expense, net of interest capitalized 720 M630 M675 M791 M951 M1.06 B 1.1 B Non-Operating Income, excl. Interest Expenses -1.17 B-1.47 B-1.31 B-1.47 B-1.67 B-1.88 B -1.95 B Unusual income/expense 284 M179 M-8 M66 M94 M129 M 138 M Pretax income 1.54 B656 M1.11 B1.57 B1.37 B1.55 B 1.31 B Equity in earnings 132 M38 M-14 M3 M15 M47 M 43 M Taxes 167 M-130 M29 M169 M-34 M88 M 48 M Non-controlling/minority interest 3 M————— — After tax other income/expense —————— — Net income before discontinued operations 1.37 B790 M1.08 B1.4 B1.4 B1.46 B 1.26 B Discontinued operations —117 M00—— — Net income 1.37 B907 M1.08 B1.4 B1.4 B1.46 B 1.26 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.37 B905 M1.08 B1.39 B1.4 B1.46 B 1.26 B Basic earnings per share (Basic EPS) 7.094.685.536.776.787.04 6.09 Diluted earnings per share (Diluted EPS) 7.084.675.526.766.777.03 6.08 Average basic shares outstanding 193 M193 M195 M206 M207 M207 M — Diluted shares outstanding 193 M194 M196 M206 M207 M207 M — EBITDA 3.43 B2.87 B3.22 B3.85 B3.82 B4.21 B 4.03 B EBIT 1.99 B1.5 B1.75 B2.24 B2.09 B2.37 B 2.16 B Cost of revenue 103 M54 M0000 — Other cost of goods sold 000000 — Depreciation & amortization (cash flow) 1.44 B1.38 B1.47 B1.61 B1.73 B1.84 B 1.87 B