Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 466 M558 M636 M665 M708 M721 M — Research & development —————— — Operating income 2.2 B2.63 B3.02 B4.31 B3.34 B4.2 B 4.42 B Non-Operating Income, Total -35 M13 M34 M207 M451 M111 M 139 M Interest expense, net of interest capitalized 1.17 B1.18 B1.15 B1.24 B1.36 B1.44 B 1.47 B Non-Operating Income, excl. Interest Expenses -1.16 B-1.17 B-1.13 B-1.13 B-1.02 B-1.4 B -1.41 B Unusual income/expense -43 M6 M18 M99 M108 M69 M 81 M Pretax income 277 M2.07 B2.54 B4.41 B2.99 B3.63 B 3.86 B Equity in earnings 328 M608 M637 M589 M560 M760 M 766 M Taxes 79 M511 M425 M1 B640 M857 M 908 M Non-controlling/minority interest -13 M45 M68 M124 M121 M150 M 159 M After tax other income/expense —————— — Net income before discontinued operations 211 M1.52 B2.05 B3.28 B2.23 B2.62 B 2.79 B Discontinued operations 00—-97 M00 — Net income 211 M1.52 B2.05 B3.18 B2.23 B2.62 B 2.79 B Dilution adjustment 000000 0 Preferred dividends 3 M3 M3 M3 M3 M3 M 3 M Diluted net income available to common stockholders 208 M1.51 B2.05 B3.18 B2.22 B2.62 B 2.79 B Basic earnings per share (Basic EPS) 0.171.251.682.611.822.14 2.28 Diluted earnings per share (Diluted EPS) 0.171.241.672.61.822.14 2.28 Average basic shares outstanding 1.21 B1.22 B1.22 B1.22 B1.22 B1.22 B — Diluted shares outstanding 1.22 B1.22 B1.22 B1.22 B1.22 B1.23 B — EBITDA 3.92 B4.47 B5.03 B6.38 B5.56 B6.54 B 6.77 B EBIT 2.2 B2.63 B3.02 B4.31 B3.34 B4.2 B 4.42 B Cost of revenue ——161 M30 M10 M8 M 9 M Other cost of goods sold ——161 M30 M10 M8 M 9 M Depreciation & amortization (cash flow) 1.72 B1.84 B2.01 B2.07 B2.22 B2.35 B 2.35 B