Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 2.02 B2.53 B2.71 B2.78 B2.58 B1.96 B 1.96 B Research & development —————— — Operating income 19 M903 M679 M-241 M-752 M23 M 23 M Non-Operating Income, Total 27 M-4 M-5 M-36 M-12 M7 M 7 M Interest expense, net of interest capitalized 6 M6 M———— — Non-Operating Income, excl. Interest Expenses 14 M-12 M-8 M-37 M-4 M2 M 2 M Unusual income/expense 7 M2 M3 M1 M-8 M5 M 5 M Pretax income 3 M915 M648 M-283 M-727 M107 M 107 M Equity in earnings —————— — Taxes 66 M92 M29 M-54 M452 M27 M 27 M Non-controlling/minority interest -1 M1 M3 M03 M1 M 1 M After tax other income/expense 0-1 M-7 M-3 M-14 M-24 M -24 M Net income before discontinued operations -62 M822 M616 M-229 M-1.18 B79 M 79 M Discontinued operations —————58 M 58 M Net income -62 M822 M616 M-229 M-1.18 B137 M 137 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -62 M822 M616 M-229 M-1.18 B137 M 137 M Basic earnings per share (Basic EPS) -0.415.494.65-1.96-101.14 1.14 Diluted earnings per share (Diluted EPS) -0.415.394.6-1.96-101.14 1.14 Average basic shares outstanding 150.45 M149.72 M132.53 M117.01 M118.26 M119.31 M — Diluted shares outstanding 150.45 M152.5 M134 M117.01 M118.26 M119.85 M — EBITDA 227 M1.12 B882 M-47 M-559 M144 M 165 M EBIT -24 M921 M655 M-247 M-752 M23 M 23 M Cost of revenue 1.46 B1.91 B1.9 B1.83 B1.62 B1.31 B 1.31 B Other cost of goods sold ———1.83 B1.62 B1.31 B 1.31 B Depreciation & amortization (cash flow) 165 M199 M179 M188 M193 M121 M 142 M