Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 358 M320 M340 M430 M429 M382 M 382 M Research & development 41 M36 M38 M44 M45 M48 M — Operating income 824 M667 M607 M725 M752 M389 M 437 M Non-Operating Income, Total 1 M—3 M00— — Interest expense, net of interest capitalized 70 M48 M76 M119 M98 M86 M 86 M Non-Operating Income, excl. Interest Expenses -70 M—-76 M-119 M-98 M— — Unusual income/expense 1 M1 M3 M00— — Pretax income 516 M430 M338 M393 M451 M393 M 393 M Equity in earnings —————— — Taxes 153 M106 M80 M95 M99 M92 M 92 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 363 M324 M258 M298 M352 M301 M 301 M Discontinued operations —————— — Net income 363 M324 M258 M298 M352 M301 M 301 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 363 M324 M258 M298 M352 M301 M 301 M Basic earnings per share (Basic EPS) 1.781.541.231.421.681.43 1.43 Diluted earnings per share (Diluted EPS) 1.771.541.231.421.671.43 1.43 Average basic shares outstanding 204.5 M209.8 M209.8 M210 M210.1 M210.3 M 841.2 M Diluted shares outstanding 204.5 M209.8 M209.9 M210 M210.4 M210.4 M 841.4 M EBITDA 894 M763 M702 M849 M881 M484 M 532 M EBIT 795 M654 M585 M725 M752 M349 M 397 M Cost of revenue 2.29 B2.75 B3.04 B2.81 B2.72 B2.81 B 2.81 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 99 M109 M117 M124 M129 M135 M 135 M