Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 124 M118 M123 M127 M134 M143 M 143 M Research & development —————— — Operating income 740 M795 M928 M943 M886 M1.02 B 1.02 B Non-Operating Income, Total 173 M195 M220 M236 M310 M364 M 364 M Interest expense, net of interest capitalized 275 M277 M325 M394 M449 M512 M 512 M Non-Operating Income, excl. Interest Expenses -116 M-87 M-111 M-161 M-142 M-149 M -149 M Unusual income/expense 14 M5 M6 M3 M3 M1 M 1 M Pretax income 567 M600 M708 M707 M576 M661 M 661 M Equity in earnings 61 M62 M51 M61 M61 M60 M 60 M Taxes 57 M74 M22 M4 M114 M149 M 149 M Non-controlling/minority interest —————— — After tax other income/expense 37 M35 M18 M35 M22 M27 M 27 M Net income before discontinued operations 624 M674 M686 M703 M690 M810 M 810 M Discontinued operations —————— — Net income 624 M674 M686 M703 M690 M810 M 810 M Dilution adjustment —-10 M———— — Preferred dividends —5 M———— — Diluted net income available to common stockholders 614 M659 M686 M703 M690 M810 M 810 M Basic earnings per share (Basic EPS) 2.472.632.732.782.693.15 3.15 Diluted earnings per share (Diluted EPS) 2.472.632.732.782.693.14 3.14 Average basic shares outstanding 248.4 M250.2 M250.9 M253 M256.5 M257 M 1.03 B Diluted shares outstanding 248.7 M250.7 M251.2 M253.3 M256.8 M257.8 M 1.03 B EBITDA 2.75 B2.89 B3.08 B3.08 B3.29 B3.58 B 2.83 B EBIT 2.13 B2.23 B2.41 B2.41 B2.52 B2.73 B 1.99 B Cost of revenue 449 M537 M573 M583 M613 M625 M 625 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 615 M657 M671 M676 M772 M846 M 846 M