Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.85 B1.88 B2.17 B2.19 B2.08 B2 B 1.75 B Research & development —————— — Operating income 360.35 M-94 M-1.38 B-813 M-461 M17 M 128 M Non-Operating Income, Total -7.83 M-4 M9 M48 M33 M76 M 56 M Interest expense, net of interest capitalized —————165 M — Non-Operating Income, excl. Interest Expenses 800 K013 M47 M54 M-120 M 46 M Unusual income/expense -8.63 M-4 M-4 M1 M-21 M31 M 10 M Pretax income 205.32 M-130 M-1.32 B-729 M-482 M-304 M -298 M Equity in earnings —————— — Taxes 20.32 M1 M12 M9 M10 M9 M 7 M Non-controlling/minority interest —————— — After tax other income/expense -12.64 M-6 M-41 M3 M1 M-6 M 15 M Net income before discontinued operations 185 M-131 M-1.33 B-738 M-492 M-313 M -305 M Discontinued operations —————— — Net income 185 M-131 M-1.33 B-738 M-492 M-313 M -305 M Dilution adjustment 00———— — Preferred dividends 00———— — Diluted net income available to common stockholders 185 M-131 M-1.33 B-738 M-492 M-313 M -305 M Basic earnings per share (Basic EPS) 1.93-1.26-12.54-6.47-4.01-2.44 -2.35 Diluted earnings per share (Diluted EPS) 1.86-1.26-12.54-6.47-4.01-2.44 -2.35 Average basic shares outstanding 95.83 M104 M106 M114 M123 M128 M — Diluted shares outstanding 99.34 M104 M106 M114 M123 M128 M — EBITDA 646.06 M228 M-1.01 B-396 M-74 M322 M 419 M EBIT 360.35 M-94 M-1.38 B-813 M-461 M17 M 128 M Cost of revenue 10.03 B9.81 B8.8 B8.34 B8.28 B8.69 B 8.85 B Other cost of goods sold ————8.22 B8.64 B 8.8 B Depreciation & amortization (cash flow) 285.71 M322 M371 M417 M387 M305 M 291 M