Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.37 B1.34 B1.41 B1.37 B1.33 B84.44 M 71.56 M Research & development —————— — Operating income 173 M170 M69 M139 M-12 M-92.53 M 515.33 M Non-Operating Income, Total 77 M10 M3 M-28 M-10 M233.65 M 282.72 M Interest expense, net of interest capitalized 112 M175 M163 M196 M183 M28.22 M 38.88 M Non-Operating Income, excl. Interest Expenses -35 M-165 M-160 M-224 M-193 M205.26 M 243.69 M Unusual income/expense 0————169 K 142 K Pretax income 250 M180 M72 M111 M-22 M141.12 M 798.05 M Equity in earnings 179 M179 M158 M158 M161 M173.75 M 171.25 M Taxes 17 M20 M37 M53 M10 M-31.15 M 128.9 M Non-controlling/minority interest 4 M5 M5 M4 M7 M20.44 M 22.36 M After tax other income/expense —————— — Net income before discontinued operations 229 M155 M30 M54 M-39 M151.83 M 646.8 M Discontinued operations —————-103.07 M -111.3 M Net income 229 M155 M30 M54 M-39 M48.76 M 535.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 229 M155 M30 M54 M-39 M48.76 M 535.5 M Basic earnings per share (Basic EPS) 2.661.80.350.64-0.460.57 6.2 Diluted earnings per share (Diluted EPS) 2.621.770.350.63-0.460.56 6.2 Average basic shares outstanding 86 M86 M85 M85 M86 M85.91 M — Diluted shares outstanding 87 M87 M86 M87 M86 M87.29 M — EBITDA 842 M832 M751 M776 M632 M-132.92 M — EBIT 173 M170 M69 M139 M-12 M-172.02 M 476.24 M Cost of revenue —————79.48 M 88.91 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 669 M662 M682 M637 M644 M39.1 M —