Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.22 B3.17 B3.63 B3.93 B4.12 B4.51 B 4.68 B Research & development —————— — Operating income 1.02 B1.55 B2.21 B2.56 B2.64 B2.5 B 2.75 B Non-Operating Income, Total -72 M-62 M-69 M-65 M-53 M-65 M -60 M Interest expense, net of interest capitalized 4 M1 M———81 M — Non-Operating Income, excl. Interest Expenses -93 M-87 M-93 M-93 M-77 M-162 M -81 M Unusual income/expense 21 M25 M24 M28 M24 M16 M 21 M Pretax income 947 M1.49 B2.15 B2.5 B2.58 B2.43 B 2.69 B Equity in earnings —————— — Taxes 192 M371 M533 M597 M595 M622 M 704 M Non-controlling/minority interest 60 M71 M66 M74 M80 M102 M 111 M After tax other income/expense —————— — Net income before discontinued operations 695 M1.04 B1.55 B1.83 B1.91 B1.71 B 1.87 B Discontinued operations —————— — Net income 695 M1.04 B1.55 B1.83 B1.91 B1.71 B 1.87 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 695 M1.04 B1.55 B1.83 B1.91 B1.71 B 1.87 B Basic earnings per share (Basic EPS) 12.8819.9430.2236.3938.8435.47 39.29 Diluted earnings per share (Diluted EPS) 12.8219.8430.0636.2338.7135.4 39.23 Average basic shares outstanding 53.5 M51.9 M50.9 M49.9 M48.9 M47.9 M — Diluted shares outstanding 53.7 M52.2 M51.1 M50.1 M49 M48 M — EBITDA 1 B1.61 B2.29 B2.71 B2.77 B2.35 B 2.74 B EBIT 429 M1.26 B1.89 B2.22 B2.3 B2.02 B 2.4 B Cost of revenue 7.56 B8.3 B9.38 B9.98 B10.41 B10.93 B 11.42 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 176 M173 M206 M277 M311 M330 M 332 M