Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 59 M59 M57 M65 M58 M 239 M Research & development ————— — Operating income 106 M116 M120 M107 M125 M 468 M Non-Operating Income, Total 1 M6 M3 M9 M8 M 26 M Interest expense, net of interest capitalized 29 M25 M29 M25 M27 M 106 M Non-Operating Income, excl. Interest Expenses -29 M-25 M-29 M-25 M-27 M -106 M Unusual income/expense 1 M6 M3 M9 M8 M 26 M Pretax income 85 M102 M102 M103 M118 M 425 M Equity in earnings ————— — Taxes 23 M15 M25 M19 M23 M 82 M Non-controlling/minority interest ————— — After tax other income/expense -2 M-2 M-6 M0-2 M -10 M Net income before discontinued operations 62 M87 M77 M84 M95 M 343 M Discontinued operations ————— — Net income 62 M87 M77 M84 M95 M 343 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 62 M87 M77 M84 M95 M 343 M Basic earnings per share (Basic EPS) 0.30.430.390.430.5 1.75 Diluted earnings per share (Diluted EPS) 0.30.420.380.420.49 1.71 Average basic shares outstanding 205.11 M202.67 M198.67 M199.76 M189.25 M — Diluted shares outstanding 207.57 M205.26 M202.19 M203.62 M193.2 M — EBITDA 135 M140 M146 M137 M151 M 574 M EBIT 113 M117 M121 M108 M126 M 472 M Cost of revenue 699 M732 M716 M706 M789 M 2.94 B Other cost of goods sold 501 M513 M500 M495 M563 M 2.07 B Depreciation & amortization (cash flow) 22 M23 M25 M29 M25 M 102 M