Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.68 B1.68 B1.77 B1.75 B1.72 B435.06 M 421.36 M Research & development —————— — Operating income 259 M261 M122 M-414 M63 M-97.39 M 80.37 M Non-Operating Income, Total 29 M-40 M3 M-63 M-83 M186.35 M 254.76 M Interest expense, net of interest capitalized 168 M232 M174 M244 M279 M112.67 M 94.08 M Non-Operating Income, excl. Interest Expenses -138 M-271 M-172 M-309 M-367 M60.1 M 144.38 M Unusual income/expense -1 M-1 M1 M2 M5 M13.57 M 16.3 M Pretax income 288 M221 M125 M-477 M-20 M88.96 M 335.13 M Equity in earnings 181 M182 M159 M159 M164 M176.1 M 181.49 M Taxes 19 M33 M53 M10 M6 M-62.18 M 347 K Non-controlling/minority interest 43 M32 M10 M13 M2 M26.48 M 54.43 M After tax other income/expense —————— — Net income before discontinued operations 226 M156 M62 M-500 M-28 M124.67 M 280.35 M Discontinued operations —————-130.9 M -149.46 M Net income 226 M156 M62 M-500 M-28 M-6.24 M 130.89 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 223 M116 M-8 M-570 M-97 M-77.65 M 59.48 M Basic earnings per share (Basic EPS) 1.971.03-0.07-5.05-0.85-0.66 0.55 Diluted earnings per share (Diluted EPS) 1.931-0.07-5.06-0.85-0.65 0.53 Average basic shares outstanding 107 M108 M107 M106 M107 M107.64 M — Diluted shares outstanding 107 M108 M107 M106 M107 M107.64 M — EBITDA 1.12 B1.11 B1 B451 M954 M206.01 M — EBIT 259 M261 M122 M-414 M63 M-97.39 M 875 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 862 M851 M882 M865 M891 M303.4 M —