Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 585 M577 M567 M607 M636 M562 M 2.37 B Research & development 163 M146 M161 M146 M147 M133 M 587 M Operating income 665 M5.59 B6.06 B6.14 B6.08 B6.43 B 24.71 B Non-Operating Income, Total 244 M-280 M253 M-79 M-240 M538 M 472 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 0-140 M119 M-8 M-74 M-50 M -13 M Unusual income/expense 244 M-140 M134 M-71 M-166 M588 M 485 M Pretax income 791 M561 M967 M821 M528 M1.27 B 3.59 B Equity in earnings —————— — Taxes -399 M152 M256 M204 M-359 M336 M 437 M Non-controlling/minority interest 11 M7 M10 M8 M11 M8 M 37 M After tax other income/expense —015 M-16 M-32 M-55 M -88 M Net income before discontinued operations 1.18 B402 M701 M609 M876 M930 M 3.12 B Discontinued operations —————— — Net income 1.18 B402 M701 M609 M876 M930 M 3.12 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.18 B402 M701 M609 M876 M930 M 3.12 B Basic earnings per share (Basic EPS) —0.410.70.620.890.94 3.15 Diluted earnings per share (Diluted EPS) 0.170.40.710.610.880.93 3.13 Average basic shares outstanding 994 M992 M990 M988 M988 M990 M — Diluted shares outstanding 1 B999 M995 M994 M994 M996 M — EBITDA 1.01 B5.97 B6.39 B6.4 B6.53 B6.79 B 26.11 B EBIT 610 M5.59 B6.06 B6.14 B6.08 B6.43 B 24.71 B Cost of revenue 73 M0———— — Other cost of goods sold 73 M0———— — Depreciation & amortization (cash flow) 292 M285 M293 M282 M328 M354 M 1.26 B