Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 277 M216 M216 M247 M240 M240 M 240 M Research & development —————— — Operating income 314 M476 M465 M501 M693 M702 M 469 M Non-Operating Income, Total 38 M16 M121 M2 M61 M9 M 19 M Interest expense, net of interest capitalized 79 M93 M82 M159 M156 M108 M 108 M Non-Operating Income, excl. Interest Expenses -45 M-78 M35 M-157 M-108 M-118 M -108 M Unusual income/expense 4 M1 M4 M013 M19 M 19 M Pretax income 119 M538 M496 M347 M343 M392 M 392 M Equity in earnings —————— — Taxes 39 M43 M106 M86 M61 M82 M 82 M Non-controlling/minority interest —————— — After tax other income/expense 44 M10 M1 M7 M6 M10 M 10 M Net income before discontinued operations 80 M495 M390 M261 M282 M310 M 310 M Discontinued operations —————— — Net income 80 M495 M390 M261 M282 M310 M 310 M Dilution adjustment —-280 M-184 M102 M00 — Preferred dividends —97 M157 M312 M00 — Diluted net income available to common stockholders 80 M118 M49 M51 M282 M310 M 310 M Basic earnings per share (Basic EPS) 1.061.690.75-0.311.271.55 1.55 Diluted earnings per share (Diluted EPS) 1.051.560.75-0.311.261.52 1.52 Average basic shares outstanding 75.54 M69.71 M64.71 M166.6 M222.32 M199.76 M 806.21 M Diluted shares outstanding 76.1 M317.5 M65.08 M166.6 M224.12 M203.62 M 818.64 M EBITDA 354 M567 M547 M586 M777 M791 M 558 M EBIT 268 M475 M463 M496 M687 M692 M 459 M Cost of revenue 2.48 B2.93 B2.92 B3.13 B2.77 B2.85 B 2.85 B Other cost of goods sold ————2.02 B2.01 B 2.01 B Depreciation & amortization (cash flow) 86 M92 M84 M90 M90 M99 M 99 M