Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 152.7 M154.5 M150.1 M147.5 M152.4 M165.2 M 615.2 M Research & development 164.1 M143.8 M141.9 M133.8 M144.3 M140.8 M 560.8 M Operating income -573.7 M193.4 M264.4 M200.1 M-53.4 M258.6 M 669.7 M Non-Operating Income, Total 12.7 M8.8 M8.6 M17 M8.8 M12.3 M 46.7 M Interest expense, net of interest capitalized 18 M17.9 M17.7 M17.3 M12.7 M13.7 M 61.4 M Non-Operating Income, excl. Interest Expenses 8.6 M7.3 M5 M3.3 M5 M3.7 M 17 M Unusual income/expense 4.1 M1.5 M3.6 M13.7 M3.8 M8.6 M 29.7 M Pretax income -579 M184.3 M255.3 M131.3 M-57.3 M257.2 M 586.5 M Equity in earnings —————— — Taxes -75.8 M30.5 M17.7 M35.3 M-11.7 M43.4 M 84.7 M Non-controlling/minority interest 900 K1.4 M300 K0500 K700 K 1.5 M After tax other income/expense -1.8 M-2.7 M3.1 M2.8 M2.2 M-1.9 M 6.2 M Net income before discontinued operations -486.1 M170.3 M255 M181.8 M-33.4 M226.8 M 630.2 M Discontinued operations —————— — Net income -486.1 M170.3 M255 M181.8 M-33.4 M226.8 M 630.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -486.1 M170.3 M255 M181.8 M-33.4 M226.8 M 630.2 M Basic earnings per share (Basic EPS) -1.150.410.630.4-0.080.58 1.53 Diluted earnings per share (Diluted EPS) -1.150.410.630.4-0.080.56 1.51 Average basic shares outstanding 421.3 M414.6 M406.9 M411 M394.1 M390.3 M — Diluted shares outstanding 421.3 M414.9 M408 M411.8 M394.1 M404.4 M — EBITDA -405.5 M349.8 M410.9 M415 M233.3 M399.9 M 1.46 B EBIT -573.7 M193.4 M264.4 M200.1 M-53.4 M258.6 M 669.7 M Cost of revenue 1.15 B916.8 M963.7 M979.1 M930.2 M987.2 M 3.86 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 168.2 M156.4 M146.5 M214.9 M286.7 M141.3 M 789.4 M