Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 843 M884 M1.07 B1.26 B1.36 B1.51 B 1.59 B Research & development —————— — Operating income 7.03 B9.03 B10.15 B11.48 B13.55 B14.32 B 14.8 B Non-Operating Income, Total —0———24 M — Interest expense, net of interest capitalized 178 M150 M305 M1.37 B2.17 B1.91 B 1.86 B Non-Operating Income, excl. Interest Expenses —-150 M———-1.89 B — Unusual income/expense —————— — Pretax income 1.05 B1.79 B2.02 B2.28 B2.64 B2.71 B 5.58 B Equity in earnings —————— — Taxes 234 M388 M513 M541 M575 M579 M 610 M Non-controlling/minority interest —————— — After tax other income/expense -92 M-66 M-49 M-10 M-22 M-39 M -45 M Net income before discontinued operations 818 M1.4 B1.51 B1.74 B2.07 B2.13 B 2.15 B Discontinued operations —————— — Net income 818 M1.4 B1.51 B1.74 B2.07 B2.13 B 2.15 B Dilution adjustment ——0-1 M00 2 M Preferred dividends ——4 M5 M5 M5 M 7 M Diluted net income available to common stockholders 818 M1.4 B1.5 B1.73 B2.06 B2.13 B 2.14 B Basic earnings per share (Basic EPS) 3.966.817.168.169.9410.53 10.79 Diluted earnings per share (Diluted EPS) 3.896.636.987.979.710.3 10.59 Average basic shares outstanding 206.4 M205.7 M209.9 M211.8 M207.1 M202 M — Diluted shares outstanding 210.3 M211.2 M215.3 M216.9 M212.3 M206.6 M — EBITDA 7.02 B9.09 B10.12 B11.44 B13.54 B14.37 B — EBIT 7.01 B8.91 B10.09 B11.4 B13.49 B14.26 B 14.73 B Cost of revenue 257 M-20 M111 M292 M21 M122 M 119 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 13 M21 M33 M45 M44 M109 M —