Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 76 M86 M82 M269 M45 M38 M 513 M Research & development 97 M85 M90 M112 M123 M108 M 100 M Operating income -1.49 B116 M412 M820 M938 M756 M 737 M Non-Operating Income, Total -53 M-29 M-90 M-245 M-143 M-115 M -44 M Interest expense, net of interest capitalized 15 M15 M———— — Non-Operating Income, excl. Interest Expenses -15 M-15 M0-116 M-56 M-45 M 7 M Unusual income/expense -53 M-29 M-90 M-129 M-87 M-70 M -51 M Pretax income -1.81 B-343 M138 M506 M739 M554 M 563 M Equity in earnings —————— — Taxes 85 M86 M87 M57 M189 M97 M 83 M Non-controlling/minority interest 22 M21 M25 M32 M44 M26 M 17 M After tax other income/expense —————— — Net income before discontinued operations -1.92 B-450 M26 M417 M506 M431 M 463 M Discontinued operations —————— — Net income -1.92 B-450 M26 M417 M506 M431 M 463 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -1.92 B-450 M26 M417 M506 M431 M 463 M Basic earnings per share (Basic EPS) ——0.375.796.935.96 6.42 Diluted earnings per share (Diluted EPS) ——0.365.666.755.93 6.39 Average basic shares outstanding ——71 M72 M73 M72.2 M — Diluted shares outstanding ——72 M74 M74.9 M72.6 M — EBITDA -983 M556 M761 M1.15 B1.28 B1.02 B 1.01 B EBIT -1.49 B116 M412 M820 M938 M756 M 737 M Cost of revenue 210 M62 M36 M19 M32 M29 M — Other cost of goods sold 210 M62 M36 M19 M32 M29 M — Depreciation & amortization (cash flow) 503 M440 M349 M327 M343 M267 M 275 M