Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 98 M110 M125 M134 M148 M1.01 B 1.01 B Research & development 82 M91 M106 M123 M144 M150 M 152 M Operating income -138 M1.44 B1.71 B1.81 B1.13 B360 M 73 M Non-Operating Income, Total 6 M1 M-4 M-147 M2 M6 M 3 M Interest expense, net of interest capitalized 132 M126 M109 M76 M212 M256 M 258 M Non-Operating Income, excl. Interest Expenses -126 M-125 M-113 M-223 M-210 M-250 M -255 M Unusual income/expense —————— — Pretax income -256 M1.31 B1.61 B1.59 B916 M104 M -185 M Equity in earnings 01 M130 M00— — Taxes 129 M319 M373 M401 M275 M293 M 220 M Non-controlling/minority interest -2 M00-3 M00 1 M After tax other income/expense —————26 M 5 M Net income before discontinued operations -383 M995 M1.24 B1.2 B647 M-188 M -405 M Discontinued operations —————-334 M -129 M Net income -383 M995 M1.24 B1.2 B647 M-522 M -534 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -383 M995 M1.24 B1.2 B647 M-522 M -534 M Basic earnings per share (Basic EPS) -3.539.6112.8513.277.45-6.22 -6.44 Diluted earnings per share (Diluted EPS) -3.539.5412.713.147.37-6.22 -6.43 Average basic shares outstanding 108.6 M103.5 M96.6 M90.1 M86.9 M84 M — Diluted shares outstanding 108.6 M104.3 M97.7 M91 M87.8 M84 M — EBITDA 355 M1.94 B2.25 B2.42 B1.8 B1.05 B 782 M EBIT -138 M1.44 B1.71 B1.81 B1.13 B360 M 73 M Cost of revenue 5.45 B6.28 B7.14 B6.99 B7.72 B7.26 B 7.21 B Other cost of goods sold 01 M0018 M0 — Depreciation & amortization (cash flow) 493 M502 M531 M609 M677 M694 M 709 M