Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 133.07 M143.95 M398.25 M206.54 M192.37 M 941.11 M Research & development ————— — Operating income 417.25 M368.8 M-34.11 M397.56 M484.58 M 1.22 B Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 85.86 M105.64 M106.3 M105.61 M100.29 M 417.84 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 417.25 M368.8 M-34.11 M397.56 M484.58 M 1.22 B Equity in earnings ————— — Taxes 98.68 M95.56 M-4.59 M96.84 M128.18 M 315.98 M Non-controlling/minority interest ————— — After tax other income/expense -2.54 M-2.46 M-220 K10.16 M-3.15 M 4.33 M Net income before discontinued operations 318.57 M273.25 M-29.52 M300.72 M356.4 M 900.86 M Discontinued operations ————— — Net income 318.57 M273.25 M-29.52 M300.72 M356.4 M 900.86 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 318.57 M273.25 M-29.52 M300.72 M356.4 M 900.86 M Basic earnings per share (Basic EPS) 4.273.42-0.373.654.45 11.15 Diluted earnings per share (Diluted EPS) 4.243.4-0.373.654.43 11.11 Average basic shares outstanding 74.6 M79.98 M80.02 M78.68 M80.11 M — Diluted shares outstanding 75.11 M80.37 M80.36 M79.06 M80.45 M — EBITDA 509.61 M465.04 M65.61 M502.65 M590.34 M 1.62 B EBIT 417.25 M368.8 M-34.11 M397.56 M484.58 M 1.22 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 92.36 M96.23 M99.72 M105.09 M105.75 M 406.8 M