Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 468 M544 M440 M458 M455 M412 M 412 M Research & development 1 M4 M7 M7 M6 M4 M 4 M Operating income 648 M815 M559 M458 M1.23 B500 M 493 M Non-Operating Income, Total 3 M5 M00—— — Interest expense, net of interest capitalized 60 M55 M84 M111 M75 M48 M 48 M Non-Operating Income, excl. Interest Expenses -57 M-50 M-84 M-111 M—— — Unusual income/expense —————— — Pretax income 139 M25 M127 M332 M504 M160 M 160 M Equity in earnings —————— — Taxes 21 M3 M55 M36 M78 M10 M 10 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 118 M-42 M182 M296 M426 M170 M 170 M Discontinued operations —70 M———— — Net income 118 M28 M182 M296 M426 M170 M 170 M Dilution adjustment 0000010 M 10 M Preferred dividends 10 M10 M10 M10 M010 M 10 M Diluted net income available to common stockholders 108 M18 M172 M286 M426 M170 M 170 M Basic earnings per share (Basic EPS) -0.61-0.18-0.89-1.412.28-1.14 -1.14 Diluted earnings per share (Diluted EPS) -0.61-0.18-0.89-1.412.23-1.14 -1.14 Average basic shares outstanding 210.02 M212.72 M215.89 M216.78 M182.51 M158.42 M 638.42 M Diluted shares outstanding 210.02 M212.72 M215.89 M216.78 M191.13 M158.42 M 638.42 M EBITDA 1.11 B1.16 B788 M719 M1.42 B686 M 679 M EBIT 647 M809 M558 M455 M1.22 B492 M 485 M Cost of revenue 3.21 B3.14 B3.02 B2.89 B2.73 B2.49 B 2.49 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 459 M352 M230 M264 M204 M194 M 194 M