Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.23 B1.48 B1.53 B1.63 B1.74 B1.8 B 1.84 B Research & development —————— — Operating income 2.39 B2.84 B1.88 B2.14 B2.88 B3.35 B 3.43 B Non-Operating Income, Total -159 M-89 M-123 M-202 M-176 M-221 M -231 M Interest expense, net of interest capitalized 00216 M296 M300 M251 M 234 M Non-Operating Income, excl. Interest Expenses -205 M-171 M-161 M-251 M-237 M-190 M -195 M Unusual income/expense 46 M82 M38 M49 M61 M-31 M -36 M Pretax income 2.23 B2.75 B1.76 B1.94 B2.7 B3.13 B 3.2 B Equity in earnings 6 M60 M17 M19 M15 M20 M 23 M Taxes 452 M541 M386 M327 M640 M668 M 698 M Non-controlling/minority interest -1 M001 M1 M3 M — After tax other income/expense —————— — Net income before discontinued operations 1.78 B2.21 B1.37 B1.61 B2.06 B2.46 B 2.5 B Discontinued operations ——-20 M00— — Net income 1.78 B2.21 B1.37 B1.61 B2.06 B2.46 B 2.5 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.78 B2.21 B1.37 B1.61 B2.06 B2.46 B 2.5 B Basic earnings per share (Basic EPS) 9.4811.887.478.7711.3213.73 14 Diluted earnings per share (Diluted EPS) 9.3911.787.448.7311.2613.67 13.94 Average basic shares outstanding 187.6 M186.4 M183.9 M183.2 M181.8 M179.1 M — Diluted shares outstanding 189.3 M187.9 M184.7 M184 M182.7 M179.9 M — EBITDA 2.44 B2.92 B2 B2.21 B3.01 B3.58 B 3.57 B EBIT 2.23 B2.66 B1.67 B1.84 B2.58 B3.1 B 3.19 B Cost of revenue 1.48 B1.64 B1.61 B1.69 B1.95 B1.97 B 2.01 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 220 M257 M331 M373 M431 M480 M 378 M