Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 714 M886 M998 M1.06 B1.11 B 1.14 B Research & development ————— — Operating income 151 M242 M318 M218 M245 M 340 M Non-Operating Income, Total 25 M51 M1 M31 M-8 M 7 M Interest expense, net of interest capitalized 21 M29 M53 M103 M133 M 133 M Non-Operating Income, excl. Interest Expenses -19 M-29 M-53 M-103 M-133 M -133 M Unusual income/expense 23 M51 M1 M31 M-8 M 7 M Pretax income 153 M264 M266 M146 M104 M 214 M Equity in earnings ————— — Taxes -8 M64 M33 M8 M68 M 78 M Non-controlling/minority interest 8 M3 M4 M4 M4 M 4 M After tax other income/expense 10 M14 M-23 M-1 M-10 M -7 M Net income before discontinued operations 153 M197 M229 M134 M32 M 132 M Discontinued operations ————— — Net income 153 M197 M229 M134 M32 M 132 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 153 M197 M229 M134 M32 M 132 M Basic earnings per share (Basic EPS) 1.331.681.931.120.28 1.12 Diluted earnings per share (Diluted EPS) 1.321.671.921.120.28 1.12 Average basic shares outstanding 114.63 M117.05 M118.91 M119.41 M115.68 M — Diluted shares outstanding 115.6 M117.62 M119.49 M119.8 M116.3 M — EBITDA 581 M627 M963 M970 M1.03 B 1.16 B EBIT 246 M298 M602 M555 M571 M 701 M Cost of revenue 6.64 B7.44 B8.04 B9.85 B11.19 B 11.44 B Other cost of goods sold 6.64 B7.44 B8.04 B9.85 B11.19 B 11.44 B Depreciation & amortization (cash flow) 335 M329 M361 M415 M457 M 463 M