Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 290 M200 M222 M267 M321 M333 M 367 M Research & development —————— — Operating income 429 M293 M812 M808 M620 M598 M -299 M Non-Operating Income, Total —-678 M-548 M-60 M-104 M-96 M -121 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —-676 M-551 M-66 M-102 M-111 M -134 M Unusual income/expense —-2 M3 M6 M-2 M15 M 13 M Pretax income 100 M229 M761 M748 M516 M502 M -420 M Equity in earnings ——-1 M-9 M-10 M-4 M -5 M Taxes 0-396 M237 M184 M140 M139 M 43 M Non-controlling/minority interest 127 M13 M00—— — After tax other income/expense -131 M-62 M-43 M-103 M-139 M-187 M -227 M Net income before discontinued operations 0612 M524 M564 M376 M363 M -463 M Discontinued operations —————— — Net income 0612 M524 M564 M376 M363 M -463 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 0612 M524 M564 M376 M363 M -463 M Basic earnings per share (Basic EPS) -0.577.466.948.14.744.17 -5.12 Diluted earnings per share (Diluted EPS) -0.577.376.757.784.624.15 -5.13 Average basic shares outstanding 49 M82 M75.5 M69.6 M79.3 M87 M — Diluted shares outstanding 49 M83 M77.6 M72.5 M81.4 M87.4 M — EBITDA —2.46 B2.65 B1 B997 M1.11 B 215 M EBIT —896 M2.45 B776 M609 M599 M -298 M Cost of revenue ————13 M— — Other cost of goods sold ————13 M— — Depreciation & amortization (cash flow) 471 M213 M198 M225 M388 M511 M 513 M