Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 269 M268 M288 M290 M307 M436 M 1.32 B Research & development —————— — Operating income 1.43 B1.53 B1.65 B1.66 B1.76 B1.92 B 6.99 B Non-Operating Income, Total -85 M-5 M18 M21 M-3 M-9 M 27 M Interest expense, net of interest capitalized 1.09 B995 M989 M999 M938 M1.04 B 3.96 B Non-Operating Income, excl. Interest Expenses -1.18 B-1 B-971 M-978 M-941 M-1.05 B -3.94 B Unusual income/expense —————— — Pretax income 766 M653 M808 M837 M913 M207 M 2.77 B Equity in earnings -12 M-10 M-12 M-9 M-10 M-12 M -43 M Taxes 146 M138 M180 M188 M183 M42 M 593 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 620 M515 M628 M649 M730 M165 M 2.17 B Discontinued operations —————— — Net income 620 M515 M628 M649 M730 M165 M 2.17 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 582 M478 M591 M608 M699 M128 M 2.03 B Basic earnings per share (Basic EPS) 0.860.710.880.911.060.16 3.01 Diluted earnings per share (Diluted EPS) 0.850.710.880.911.030.15 2.97 Average basic shares outstanding 682.16 M671.05 M670.79 M666.43 M668.14 M825.12 M — Diluted shares outstanding 687.3 M676.04 M674.03 M670.88 M672.5 M830.27 M — EBITDA 539 M———817 M902 M — EBIT 347 M520 M617 M627 M788 M857 M 2.89 B Cost of revenue 179 M174 M173 M197 M118 M227 M 715 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 52 M———29 M45 M —