Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 293 M357 M384 M414 M497 M 518 M Research & development 48 M58 M82 M92 M129 M 138 M Operating income 236 M561 M231 M293 M348 M 398 M Non-Operating Income, Total -2 M-2 M-3 M-8 M-4 M -7 M Interest expense, net of interest capitalized 35 M34 M36 M21 M6 M — Non-Operating Income, excl. Interest Expenses -36 M-34 M-36 M-21 M-6 M 0 Unusual income/expense -1 M-2 M-3 M-8 M-4 M -7 M Pretax income 200 M525 M192 M264 M336 M 388 M Equity in earnings 2 M1 M1 M1 M— — Taxes 46 M120 M24 M51 M58 M 66 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 154 M405 M168 M213 M278 M 322 M Discontinued operations ————— — Net income 154 M405 M168 M213 M278 M 322 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 154 M405 M168 M213 M278 M 322 M Basic earnings per share (Basic EPS) 1.061.880.640.811.05 1.22 Diluted earnings per share (Diluted EPS) 1.061.880.640.81.03 1.19 Average basic shares outstanding —215 M261 M263.7 M265.9 M — Diluted shares outstanding —215 M264 M267.7 M268.7 M — EBITDA 290 M614 M306 M371 M429 M 479 M EBIT 232 M549 M221 M280 M336 M 382 M Cost of revenue 2.33 B2.12 B2.18 B2.5 B2.78 B 2.84 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 58 M65 M85 M91 M93 M 97 M