Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.17 B1.72 B1.86 B1.83 B1.88 B1.89 B 1.87 B Research & development —————— — Operating income 229 M609 M714 M790 M823 M694 M 768 M Non-Operating Income, Total 111 M12 M320 M74 M129 M112 M -155 M Interest expense, net of interest capitalized ———157 M182 M177 M 180 M Non-Operating Income, excl. Interest Expenses 54 M3 M169 M-119 M-114 M-107 M -227 M Unusual income/expense 57 M9 M151 M36 M61 M42 M -108 M Pretax income 447 M456 M740 M609 M601 M490 M 406 M Equity in earnings —————— — Taxes 23 M149 M185 M170 M123 M120 M 102 M Non-controlling/minority interest 5 M3 M4 M9 M43 M5 M 1 M After tax other income/expense —————— — Net income before discontinued operations 475 M304 M551 M430 M435 M365 M 305 M Discontinued operations —————— — Net income 475 M304 M551 M430 M435 M365 M 305 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 476 M300 M544 M424 M429 M361 M 302 M Basic earnings per share (Basic EPS) —0.581.060.820.830.69 0.57 Diluted earnings per share (Diluted EPS) —0.581.060.820.830.69 0.57 Average basic shares outstanding —110.56 M133.66 M138.07 M140.88 M145.13 M 582.7 M Diluted shares outstanding —110.56 M133.66 M138.07 M140.88 M145.13 M 582.7 M EBITDA 32 M2.45 B2.7 B2.74 B2.83 B1.71 B 2.58 B EBIT -229 M2.14 B2.36 B2.41 B2.5 B1.33 B 2.19 B Cost of revenue 2.33 B2.74 B3.08 B3.18 B3.35 B3.63 B 3.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 261 M306 M339 M332 M327 M376 M 389 M