Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.94 B2.12 B2.16 B1.9 B2.05 B 8.23 B Research & development ————— — Operating income -70 M485 M1.04 B420 M251 M 2.19 B Non-Operating Income, Total -147 M-62 M95 M-166 M-226 M -359 M Interest expense, net of interest capitalized 58 M58 M62 M121 M111 M 352 M Non-Operating Income, excl. Interest Expenses -4 M16 M7 M-63 M-51 M -91 M Unusual income/expense -143 M-78 M88 M-103 M-175 M -268 M Pretax income -217 M423 M1.13 B254 M25 M 1.83 B Equity in earnings ————— — Taxes -20 M101 M167 M42 M37 M 347 M Non-controlling/minority interest 3 M-8 M5 M7 M-6 M -2 M After tax other income/expense ————— — Net income before discontinued operations -200 M330 M959 M205 M-6 M 1.49 B Discontinued operations ————— — Net income -200 M330 M959 M205 M-6 M 1.49 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -200 M330 M959 M205 M-6 M 1.49 B Basic earnings per share (Basic EPS) -1.562.617.761.51-0.05 11.83 Diluted earnings per share (Diluted EPS) -1.562.487.331.56-0.05 11.32 Average basic shares outstanding 128.64 M126.45 M123.7 M125.36 M121.83 M — Diluted shares outstanding 128.64 M132.81 M131.01 M131.94 M121.83 M — EBITDA 868 M1.44 B2.08 B3.04 B1.15 B 7.7 B EBIT 649 M1.22 B1.85 B2.82 B921 M 6.8 B Cost of revenue 357 M377 M376 M346 M377 M 1.48 B Other cost of goods sold 357 M377 M376 M346 M377 M 1.48 B Depreciation & amortization (cash flow) 219 M223 M225 M220 M228 M 896 M