Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 904 M898 M924 M1.02 B973 M977 M 989 M Research & development 31 M34 M40 M35 M27 M26 M — Operating income 799 M513 M565 M781 M535 M657 M 651 M Non-Operating Income, Total 6 M17 M-20 M19 M24 M35 M 31 M Interest expense, net of interest capitalized 114 M89 M102 M95 M95 M105 M 99 M Non-Operating Income, excl. Interest Expenses -114 M-89 M-102 M-95 M-95 M-105 M -99 M Unusual income/expense 6 M17 M-20 M19 M24 M35 M 31 M Pretax income 810 M622 M719 M853 M643 M777 M 778 M Equity in earnings 32 M41 M48 M37 M49 M46 M 38 M Taxes 114 M78 M140 M172 M93 M172 M 173 M Non-controlling/minority interest —————— — After tax other income/expense -12 M-10 M-14 M-15 M-10 M-23 M -23 M Net income before discontinued operations 696 M544 M579 M681 M550 M605 M 605 M Discontinued operations —————— — Net income 696 M544 M579 M681 M550 M605 M 605 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 696 M544 M579 M681 M550 M605 M 605 M Basic earnings per share (Basic EPS) 17.1413.514.4417.0713.9615.39 15.39 Diluted earnings per share (Diluted EPS) 17.1413.514.4417.0713.9615.39 15.39 Average basic shares outstanding 40.6 M40.3 M40.1 M39.9 M39.4 M39.3 M — Diluted shares outstanding 40.6 M40.3 M40.1 M39.9 M39.4 M39.3 M — EBITDA 8.6 B8.79 B9.92 B10.61 B10.78 B11.73 B 11.93 B EBIT 8.36 B8.5 B9.58 B10.26 B10.45 B11.4 B 11.61 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 247 M293 M358 M347 M326 M329 M 326 M