Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 7.02 B9.08 B8.93 B10.47 B10.95 B11.52 B 11.76 B Research & development —————— — Operating income 6 B12.09 B12.27 B14.55 B5.2 B5.98 B 8.39 B Non-Operating Income, Total 12.92 M4.44 M78 M249 M257 M195 M — Interest expense, net of interest capitalized 199.04 M123.2 M91 M82 M78 M79 M — Non-Operating Income, excl. Interest Expenses -186.12 M-118.76 M-13 M167 M179 M116 M — Unusual income/expense —————— — Pretax income 89.26 M4.4 B4.64 B5.97 B6.48 B7.3 B 7.67 B Equity in earnings —————— — Taxes -1.21 M1.11 B1.14 B1.49 B1.62 B1.8 B 1.88 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 90.47 M3.28 B3.5 B4.47 B4.86 B5.49 B 5.79 B Discontinued operations —————— — Net income 90.47 M3.28 B3.5 B4.47 B4.86 B5.49 B 5.79 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 90.47 M3.28 B3.5 B4.47 B4.86 B5.49 B 5.79 B Basic earnings per share (Basic EPS) 0.082.7433.94.314.93 5.2 Diluted earnings per share (Diluted EPS) 0.072.72.973.864.264.87 5.14 Average basic shares outstanding 1.2 B1.2 B1.17 B1.15 B1.13 B1.11 B — Diluted shares outstanding 1.21 B1.22 B1.18 B1.16 B1.14 B1.13 B — EBITDA 7.65 B13.45 B13.15 B15.56 B6.31 B7.22 B 9.67 B EBIT 6 B12.09 B12.27 B14.55 B5.2 B5.98 B 8.39 B Cost of revenue 24.53 B34.71 B36.15 B37.95 B39.11 B41.68 B 42.28 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 870.76 M868 M887 M964 M1.1 B1.25 B 1.29 B