Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Selling/general/admin expenses 83 M94 M89 M75 M101 M 359 M Research & development ————— — Operating income 160 M138 M121 M139 M128 M 526 M Non-Operating Income, Total 9 M-12 M—01 M — Interest expense, net of interest capitalized 32 M—30 M31 M33 M — Non-Operating Income, excl. Interest Expenses -25 M-14 M—-31 M-33 M — Unusual income/expense 2 M2 M—01 M — Pretax income 126 M107 M86 M108 M94 M 395 M Equity in earnings ————— — Taxes 20 M9 M18 M19 M16 M 62 M Non-controlling/minority interest —0——— — After tax other income/expense 1 M3 M004 M 7 M Net income before discontinued operations 106 M98 M68 M127 M78 M 371 M Discontinued operations ————— — Net income 106 M98 M68 M127 M78 M 371 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 106 M98 M68 M127 M78 M 371 M Basic earnings per share (Basic EPS) 2.1521.432.721.7 7.85 Diluted earnings per share (Diluted EPS) 2.131.981.422.711.69 7.8 Average basic shares outstanding 49.4 M50.1 M47.6 M46.7 M45.9 M 190.3 M Diluted shares outstanding 49.8 M50.5 M47.8 M46.8 M46.1 M 191.2 M EBITDA 237 M312 M-1.03 B140 M126 M -455 M EBIT 202 M196 M-1.07 B105 M88 M -682 M Cost of revenue 1.74 B1.61 B1.67 B1.55 B1.64 B 6.47 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 35 M116 M38 M35 M38 M 227 M