Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 172 M177 M153 M159 M179 M174 M 177 M Research & development 34 M33 M34 M34 M33 M33 M 32 M Operating income -74 M-46 M-26 M4 M-7 M0 12 M Non-Operating Income, Total -391 M3 M-6 M5 M5 M-173 M -180 M Interest expense, net of interest capitalized 12 M33 M40 M52 M59 M62 M 54 M Non-Operating Income, excl. Interest Expenses -17 M-35 M-45 M-48 M-57 M-64 M -54 M Unusual income/expense -386 M5 M-1 M1 M3 M-171 M -180 M Pretax income -376 M28 M31 M87 M110 M-112 M -120 M Equity in earnings —————— — Taxes 168 M4 M5 M12 M8 M16 M 17 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -544 M21 M26 M75 M102 M-128 M -137 M Discontinued operations 3 M3 M0——— — Net income -541 M24 M26 M75 M102 M-128 M -137 M Dilution adjustment —0———— — Preferred dividends —4 M———— — Diluted net income available to common stockholders -541 M20 M26 M61 M83 M-155 M -165 M Basic earnings per share (Basic EPS) —0.280.160.710.97-1.78 -1.87 Diluted earnings per share (Diluted EPS) —0.270.160.670.9-1.78 -1.87 Average basic shares outstanding —78.4 M78.9 M79.4 M80.1 M87 M — Diluted shares outstanding —80.5 M80.6 M90.5 M92.3 M87 M — EBITDA 156 M-19 M-4 M30 M20 M2 M 9 M EBIT 115 M-52 M-33 M0-10 M-27 M -20 M Cost of revenue 894 M986 M1.03 B907 M840 M837 M 844 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 37 M31 M29 M30 M28 M29 M 29 M