Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 3.03 B3.38 B3.33 B3.66 B3.71 B3.88 B 4.02 B Research & development —————— — Operating income 1.99 B2.87 B2.33 B2.51 B5.96 B3.51 B 4.54 B Non-Operating Income, Total -7 M20 M7 M-6 M98 M89 M 948 M Interest expense, net of interest capitalized 1 B923 M890 M901 M826 M821 M 820 M Non-Operating Income, excl. Interest Expenses -1.01 B-917 M-893 M-926 M-854 M-849 M -22 M Unusual income/expense 1 M14 M10 M19 M126 M117 M 150 M Pretax income 671 M1.89 B1.34 B1.62 B5.25 B2.8 B 3.87 B Equity in earnings 169 M218 M216 M228 M260 M264 M 263 M Taxes -97 M411 M344 M306 M1.18 B433 M 691 M Non-controlling/minority interest 369 M562 M590 M700 M864 M960 M 933 M After tax other income/expense 29 M33 M-13 M4 M4 M6 M 15 M Net income before discontinued operations 768 M1.48 B1 B1.31 B4.06 B2.37 B 3.17 B Discontinued operations 0-1 M1 M0—— — Net income 768 M1.48 B1 B1.31 B4.06 B2.37 B 3.17 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 399 M915 M418 M598 M3.2 B1.41 B 2.24 B Basic earnings per share (Basic EPS) 3.88.553.846.0133.0215.61 26.12 Diluted earnings per share (Diluted EPS) 3.758.423.795.7132.715.49 25.93 Average basic shares outstanding 105.01 M106.83 M106.93 M101.64 M96.9 M90.15 M — Diluted shares outstanding 106.26 M108.57 M110.52 M104.8 M97.88 M90.83 M — EBITDA 16.19 B16.93 B12.67 B13.08 B13.04 B13.4 B 14.7 B EBIT 14.71 B15.93 B11.69 B12.11 B12.15 B12.54 B 13.81 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 857 M855 M841 M870 M818 M863 M 893 M