Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 573 M844 M1.06 B1.1 B1.16 B1.19 B 1.2 B Research & development —————— — Operating income -98 M450 M784 M536 M490 M-177 M -218 M Non-Operating Income, Total -4 M170 M49 M-3 M-3 M22 M -4 M Interest expense, net of interest capitalized 1 M1 M4 M11 M13 M13 M — Non-Operating Income, excl. Interest Expenses -1 M167 M44 M-11 M-13 M9 M -3 M Unusual income/expense -4 M2 M1 M-3 M-3 M0 -1 M Pretax income -340 M127 M582 M398 M306 M-299 M 2.31 B Equity in earnings —————— — Taxes -84 M74 M191 M146 M89 M8 M -14 M Non-controlling/minority interest 19 M4 M0-2 M-1 M1 M 0 After tax other income/expense —————— — Net income before discontinued operations -275 M49 M391 M254 M218 M-308 M -342 M Discontinued operations —————— — Net income -275 M49 M391 M254 M218 M-308 M -342 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -275 M49 M396 M273 M237 M-308 M -347 M Basic earnings per share (Basic EPS) -6.651.159.696.966.16-8.84 -9.8 Diluted earnings per share (Diluted EPS) -6.651.138.776.285.61-8.84 -9.66 Average basic shares outstanding 41.3 M42.5 M40.4 M36.5 M35.4 M34.9 M — Diluted shares outstanding 41.3 M43.3 M45.2 M43.5 M42.1 M34.9 M — EBITDA 52 M657 M948 M630 M588 M-78 M -132 M EBIT -98 M450 M784 M536 M490 M-177 M -218 M Cost of revenue 6 M——230 M279 M222 M 222 M Other cost of goods sold 6 M————— — Depreciation & amortization (cash flow) 150 M207 M164 M94 M98 M99 M 86 M