Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 173 M198 M247 M257 M240 M203 M 129 M Research & development —————— — Operating income -46 M446 M558 M503 M495 M402 M 404 M Non-Operating Income, Total 00———— — Interest expense, net of interest capitalized 112 M93 M80 M102 M124 M139 M 140 M Non-Operating Income, excl. Interest Expenses -112 M-93 M———— — Unusual income/expense —————— — Pretax income -158 M335 M476 M398 M368 M263 M 264 M Equity in earnings —————— — Taxes -26 M91 M121 M109 M79 M70 M 71 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -132 M244 M355 M289 M289 M193 M 193 M Discontinued operations —————— — Net income -132 M244 M355 M289 M289 M193 M 193 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -132 M244 M355 M289 M289 M193 M 193 M Basic earnings per share (Basic EPS) -1.422.613.933.433.642.51 2.53 Diluted earnings per share (Diluted EPS) -1.422.63.913.413.612.5 2.52 Average basic shares outstanding 93.4 M93.4 M90.3 M84.4 M79.5 M76.8 M — Diluted shares outstanding 93.4 M93.9 M90.8 M84.9 M80.1 M77.2 M — EBITDA -154 M326 M425 M323 M326 M1.07 B — EBIT -256 M227 M348 M243 M251 M1.01 B 517 M Cost of revenue —————54 M — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 102 M99 M81 M80 M75 M62 M —