Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses ————— — Research & development ————— — Operating income 769 M592 M621 M507 M753 M 2.47 B Non-Operating Income, Total -11 M-12 M-10 M-10 M-10 M -42 M Interest expense, net of interest capitalized 64 M67 M65 M60 M58 M 250 M Non-Operating Income, excl. Interest Expenses -57 M-62 M-59 M-53 M-53 M -227 M Unusual income/expense -18 M-17 M-16 M-17 M-15 M -65 M Pretax income 601 M560 M592 M495 M738 M 2.38 B Equity in earnings 44 M47 M46 M59 M53 M 205 M Taxes 165 M116 M248 M104 M164 M 632 M Non-controlling/minority interest 6 M3 M8 M11 M10 M 32 M After tax other income/expense ————-9 M — Net income before discontinued operations 567 M441 M336 M380 M564 M 1.72 B Discontinued operations 103 M68 M110 M119 M101 M 398 M Net income 567 M509 M446 M499 M665 M 2.12 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 567 M509 M446 M499 M665 M 2.12 B Basic earnings per share (Basic EPS) 1.711.531.341.52 6.37 Diluted earnings per share (Diluted EPS) 1.71.531.341.52 6.37 Average basic shares outstanding 331.8 M332.1 M331.8 M331.9 M331.9 M — Diluted shares outstanding 333.3 M333.3 M333.1 M333.2 M333.2 M — EBITDA 1.96 B1.65 B1.66 B2.2 B1.75 B 7.26 B EBIT 1.72 B1.43 B1.49 B2.01 B1.55 B 6.48 B Cost of revenue 3.11 B2.71 B2.66 B2.05 B2.63 B 10.05 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 218 M222 M176 M189 M193 M 780 M