Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.79 B1.96 B2.07 B2.05 B1.99 B2 B 2.06 B Research & development —————— — Operating income 731 M1.39 B1.8 B1.98 B2.2 B2.18 B 2.2 B Non-Operating Income, Total 76 M133 M-20 M162 M135 M144 M 174 M Interest expense, net of interest capitalized 416 M375 M416 M672 M670 M729 M 771 M Non-Operating Income, excl. Interest Expenses -405 M-372 M-403 M-634 M-625 M-684 M -730 M Unusual income/expense 65 M130 M-33 M124 M90 M99 M 133 M Pretax income 380 M1.13 B1.35 B1.46 B1.67 B1.61 B 1.63 B Equity in earnings 7 M6 M-12 M05 M22 M 59 M Taxes 72 M163 M260 M101 M301 M252 M 254 M Non-controlling/minority interest 29 M5 M00—1 M 4 M After tax other income/expense —————— — Net income before discontinued operations 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.38 B Discontinued operations —————— — Net income 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.38 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 279 M966 M1.09 B1.36 B1.37 B1.36 B 1.38 B Basic earnings per share (Basic EPS) 1.465.055.827.397.577.91 8.11 Diluted earnings per share (Diluted EPS) 1.434.955.727.297.497.84 8.04 Average basic shares outstanding 191.3 M191.4 M187.6 M183.8 M181.3 M171.9 M — Diluted shares outstanding 195 M195 M190.6 M186.3 M183.4 M173.5 M — EBITDA 3.95 B4.79 B5.17 B5.31 B5.46 B3.49 B 3.45 B EBIT 2.64 B3.48 B4.04 B4.17 B4.34 B2.34 B 2.27 B Cost of revenue 7.5 B9.23 B9.38 B9.74 B10.03 B10.88 B 11.38 B Other cost of goods sold 7.5 B9.23 B9.38 B9.74 B10.03 B10.88 B 11.38 B Depreciation & amortization (cash flow) 1.29 B1.26 B1.13 B1.13 B1.11 B1.14 B 1.18 B