Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 78 M88 M108 M112 M114 M113 M 72 M Research & development —————— — Operating income 1.2 B179 M296 M343 M391 M33 M 33 M Non-Operating Income, Total 80 M13 M124 M263 M85 M84 M 84 M Interest expense, net of interest capitalized 213 M258 M247 M207 M214 M209 M 209 M Non-Operating Income, excl. Interest Expenses -148 M-252 M-219 M56 M-129 M-125 M -125 M Unusual income/expense 15 M7 M96 M——— — Pretax income -1.45 B-450 M173 M144 M165 M-270 M -270 M Equity in earnings 22 M7 M15 M11 M31 M4 M — Taxes -6 M2 M038 M-61 M7 M 7 M Non-controlling/minority interest -4 M7 M11 M9 M14 M6 M 6 M After tax other income/expense -15 M-7 M90 M2 M-3 M14 M — Net income before discontinued operations 1.44 B459 M162 M97 M212 M283 M 283 M Discontinued operations —————— — Net income 1.44 B459 M162 M97 M212 M283 M 283 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.44 B459 M162 M95 M211 M283 M 283 M Basic earnings per share (Basic EPS) -6.11-1.950.710.441.02-1.43 -1.43 Diluted earnings per share (Diluted EPS) -6.11-1.950.710.441.01-1.43 -1.43 Average basic shares outstanding 236 M236 M228 M214 M207 M199 M 797 M Diluted shares outstanding 236 M236 M228 M215 M209 M199 M 797 M EBITDA -252 M1.05 B2.11 B2.07 B2.17 B1.81 B — EBIT -558 M753 M1.83 B1.77 B1.9 B1.47 B — Cost of revenue 258 M191 M223 M241 M231 M216 M — Other cost of goods sold 258 M191 M223 M241 M231 M216 M — Depreciation & amortization (cash flow) 306 M293 M278 M295 M265 M345 M 345 M