Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 195.7 M186.4 M192.8 M189.9 M198 M 767.1 M Research & development 499 M507.7 M519 M512.5 M536 M 2.08 B Operating income 235.2 M270.6 M290.1 M357.8 M404.4 M 1.32 B Non-Operating Income, Total -35.4 M-54.7 M-56.4 M1.86 B-22.8 M 1.72 B Interest expense, net of interest capitalized 45 M48.7 M51.9 M51.2 M50.8 M 202.6 M Non-Operating Income, excl. Interest Expenses -80.4 M-97.4 M-103.8 M-102.4 M-101.6 M -405.2 M Unusual income/expense —-6 M-4.5 M1.91 B28 M 1.93 B Pretax income -894.7 M167.2 M181.8 M2.16 B3.05 B 5.56 B Equity in earnings ————— — Taxes -400 K38 M38.9 M314.1 M-14.5 M 376.5 M Non-controlling/minority interest ————— — After tax other income/expense -23.8 M-44.1 M-36.7 M-4.3 M-24.4 M -109.5 M Net income before discontinued operations 200.2 M177.9 M194.8 M1.9 B396.1 M 2.67 B Discontinued operations ————— — Net income 200.2 M177.9 M194.8 M1.9 B396.1 M 2.67 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 200.2 M177.9 M194.8 M1.9 B396.1 M 2.67 B Basic earnings per share (Basic EPS) 0.230.210.232.220.44 3.1 Diluted earnings per share (Diluted EPS) 0.230.20.222.20.45 3.07 Average basic shares outstanding 865.5 M864.8 M862.6 M855.8 M861 M 3.44 B Diluted shares outstanding 865.5 M875.6 M870.4 M863.7 M869.7 M 3.48 B EBITDA 2.27 B1.54 B1.61 B1.68 B2.51 B 7.35 B EBIT 1.14 B1.21 B1.29 B1.36 B1.48 B 5.34 B Cost of revenue 900 M942.9 M995.5 M1 B1.07 B 4.01 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.13 B329.9 M327.8 M315.9 M1.04 B 2.01 B