Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 74 M72 M70 M74 M71 M 287 M Research & development ————— — Operating income -61 M-35 M-43 M-114 M-41 M -233 M Non-Operating Income, Total -5 M-2 M-2 M-13 M-12 M -29 M Interest expense, net of interest capitalized 42 M45 M48 M63 M53 M 209 M Non-Operating Income, excl. Interest Expenses -42 M-45 M-48 M-63 M-53 M -209 M Unusual income/expense -5 M-2 M-2 M-13 M-12 M -29 M Pretax income -106 M-81 M-92 M-179 M-104 M -456 M Equity in earnings ————— — Taxes 5 M4 M8 M-2 M0 10 M Non-controlling/minority interest 0-1 M-1 M-1 M-1 M -4 M After tax other income/expense -12 M-17 M-14 M-16 M-16 M -63 M Net income before discontinued operations -111 M-84 M-99 M-176 M-103 M -462 M Discontinued operations ————— — Net income -111 M-84 M-99 M-176 M-103 M -462 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -111 M-84 M-99 M-176 M-103 M -462 M Basic earnings per share (Basic EPS) -0.7-0.53-0.63-1.11-0.65 -2.92 Diluted earnings per share (Diluted EPS) -0.7-0.53-0.63-1.11-0.65 -2.92 Average basic shares outstanding 158.14 M158.56 M158.6 M158.48 M158.89 M — Diluted shares outstanding 158.14 M158.56 M158.6 M158.48 M158.89 M — EBITDA -45 M24 M82 M-178 M20 M -52 M EBIT -116 M-50 M7 M-260 M-55 M -358 M Cost of revenue 639 M652 M647 M691 M716 M 2.71 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 71 M74 M75 M82 M75 M 306 M