Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 60 M47 M49 M-24 M49 M44 M 118 M Research & development —————— — Operating income 713 M1.56 B1.61 B1.31 B1.14 B1.18 B 5.24 B Non-Operating Income, Total 336 M337 M460 M468 M466 M403 M 1.8 B Interest expense, net of interest capitalized 35 M38 M37 M38 M37 M44 M 156 M Non-Operating Income, excl. Interest Expenses 301 M299 M423 M430 M429 M359 M 1.64 B Unusual income/expense —————— — Pretax income 2.02 B2.96 B2.92 B2.61 B2.5 B2.56 B 10.6 B Equity in earnings 53 M162 M134 M155 M160 M196 M 645 M Taxes 121 M214 M215 M210 M98 M164 M 687 M Non-controlling/minority interest ———-1 M—— — After tax other income/expense —————— — Net income before discontinued operations 574 M1.24 B1.35 B1.24 B1.05 B1.06 B 4.69 B Discontinued operations —————— — Net income 574 M1.24 B1.35 B1.24 B1.05 B1.06 B 4.69 B Dilution adjustment 000000 0 Preferred dividends 10 M10 M10 M10 M10 M10 M 40 M Diluted net income available to common stockholders 564 M1.23 B1.34 B1.23 B1.04 B1.05 B 4.65 B Basic earnings per share (Basic EPS) 1.513.33.633.392.943.05 13.01 Diluted earnings per share (Diluted EPS) 1.483.233.563.332.883 12.77 Average basic shares outstanding 372.9 M372.2 M369 M368.4 M353.2 M343.2 M — Diluted shares outstanding 381.9 M379.9 M376.1 M375.9 M359.7 M348.8 M — EBITDA 1.53 B2.41 B2.42 B2.27 B1.9 B1.9 B 8.5 B EBIT 715 M1.54 B1.58 B1.3 B1.14 B1.15 B 5.18 B Cost of revenue 3.35 B3.13 B2.99 B3.06 B2.82 B2.91 B 11.78 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 813 M872 M835 M972 M760 M748 M 3.31 B