Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 283 M336 M340 M341 M403 M392 M 402 M Research & development —————— — Operating income 269 M378 M397 M396 M512 M555 M 494 M Non-Operating Income, Total 22 M26 M31 M50 M49 M36 M 33 M Interest expense, net of interest capitalized 136 M137 M156 M173 M211 M232 M 236 M Non-Operating Income, excl. Interest Expenses -120 M-120 M-142 M-154 M-188 M-214 M -220 M Unusual income/expense 6 M9 M17 M31 M26 M18 M 17 M Pretax income 155 M267 M272 M273 M350 M359 M 291 M Equity in earnings —————— — Taxes 023 M39 M45 M37 M53 M 40 M Non-controlling/minority interest —————— — After tax other income/expense -22 M10 M-54 M-40 M-57 M-64 M -75 M Net income before discontinued operations 155 M244 M233 M228 M313 M306 M 251 M Discontinued operations —————— — Net income 155 M244 M233 M228 M313 M306 M 251 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 155 M244 M233 M228 M313 M306 M 251 M Basic earnings per share (Basic EPS) 1.732.722.612.333.022.77 2.25 Diluted earnings per share (Diluted EPS) 1.722.722.62.333.012.77 2.24 Average basic shares outstanding 89.48 M89.48 M89.29 M97.76 M103.95 M110.47 M — Diluted shares outstanding 89.64 M89.63 M89.64 M97.95 M104.16 M110.74 M — EBITDA 723 M782 M814 M854 M1.01 B1.13 B 1.08 B EBIT 269 M378 M397 M396 M512 M555 M 494 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 454 M404 M417 M458 M496 M578 M 582 M