Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 92 M151 M212 M194 M199 M215 M 215 M Research & development —————— — Operating income 571 M2.06 B3.27 B3.4 B3.91 B4.01 B 3.85 B Non-Operating Income, Total 3 M26 M1 M2 M11 M7 M 7 M Interest expense, net of interest capitalized 43 M105 M142 M178 M329 M311 M 311 M Non-Operating Income, excl. Interest Expenses -43 M-105 M-142 M-178 M-329 M-311 M -311 M Unusual income/expense 3 M26 M1 M2 M11 M7 M 7 M Pretax income 280 M269 M481 M449 M136 M175 M 175 M Equity in earnings 5 M10 M13 M12 M18 M19 M 19 M Taxes 79 M93 M129 M136 M76 M76 M 76 M Non-controlling/minority interest ————13 M18 M 18 M After tax other income/expense 1 M14 M3 M2 M11 M7 M 7 M Net income before discontinued operations 201 M176 M352 M313 M47 M81 M 81 M Discontinued operations —————— — Net income 201 M176 M352 M313 M47 M81 M 81 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 201 M176 M352 M313 M47 M81 M 81 M Basic earnings per share (Basic EPS) -2.361.772.982.840.460.9 0.9 Diluted earnings per share (Diluted EPS) -2.361.752.932.80.450.89 0.89 Average basic shares outstanding 85 M99.75 M118 M110.1 M101.9 M89.9 M 364.9 M Diluted shares outstanding 85 M101.09 M120 M111.6 M103.1 M91.5 M 369.3 M EBITDA —2.18 B—3.62 B4.18 B4.28 B 4.13 B EBIT —2.06 B—3.4 B3.91 B4.01 B 3.85 B Cost of revenue —37 M—171 M377 M442 M 442 M Other cost of goods sold —37 M———— — Depreciation & amortization (cash flow) 45 M126 M244 M213 M268 M273 M 273 M