Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 253 M234 M197 M28 M459 M186 M 186 M Non-Operating Income, Total 510 M238 M1.09 B229 M2 M291 M 291 M Interest expense, net of interest capitalized 620 M11 M13 M17 M15 M16 M — Non-Operating Income, excl. Interest Expenses -115 M223 M1.08 B203 M-60 M253 M 269 M Unusual income/expense 5 M4 M3 M9 M47 M22 M 22 M Pretax income 257 M472 M1.29 B257 M457 M477 M 477 M Equity in earnings 108 M160 M183 M152 M107 M127 M 127 M Taxes 19 M48 M171 M25 M46 M78 M 78 M Non-controlling/minority interest 188 M287 M0——— — After tax other income/expense 15 M16 M10 M20 M17 M32 M 32 M Net income before discontinued operations 55 M137 M477 M-309 M23 M-17 M 24 M Discontinued operations ———509 M045 M — Net income 55 M137 M477 M200 M23 M28 M 28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 55 M137 M477 M200 M23 M28 M 28 M Basic earnings per share (Basic EPS) -0.811.775.622.18-0.25-0.3 -0.3 Diluted earnings per share (Diluted EPS) -0.811.775.622.180.250.3 -2.59 Average basic shares outstanding 68.4 M77.2 M84.9 M91.6 M93.5 M93.9 M 375.6 M Diluted shares outstanding 68.4 M77.4 M84.9 M91.6 M93.5 M93.9 M 375.6 M EBITDA —625 M———— — EBIT —217 M———— — Cost of revenue —17 M———— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 361 M408 M556 M1.12 B1.18 B1.21 B 769 M