Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 75.07 M102.59 M107 M105.72 M101.01 M 416.31 M Research & development ————— — Operating income 391.37 M454.78 M566.53 M473.9 M551.44 M 2.05 B Non-Operating Income, Total 2.67 M57.91 M53.98 M52.58 M50.92 M 215.38 M Interest expense, net of interest capitalized 242.76 M310.17 M342.58 M316.47 M304.82 M 1.27 B Non-Operating Income, excl. Interest Expenses -240.08 M-252.27 M-288.61 M-263.89 M-253.9 M -1.06 B Unusual income/expense ————— — Pretax income 181.56 M155.71 M232.6 M271.53 M295.27 M 955.1 M Equity in earnings -3.42 M-5.82 M-7.06 M-9.82 M-7.11 M -29.8 M Taxes 36.9 M30.3 M50.03 M54.9 M61.6 M 196.83 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 144.66 M125.41 M182.57 M216.62 M233.67 M 758.27 M Discontinued operations ————— — Net income 144.66 M125.41 M182.57 M216.62 M233.67 M 758.27 M Dilution adjustment 00000 0 Preferred dividends 4.03 M4.03 M4.03 M4.03 M4.03 M 16.14 M Diluted net income available to common stockholders 140.63 M121.38 M178.53 M212.59 M229.64 M 742.13 M Basic earnings per share (Basic EPS) 0.450.340.460.550.6 1.95 Diluted earnings per share (Diluted EPS) 0.440.340.460.550.59 1.94 Average basic shares outstanding 315.93 M360.15 M389.04 M363.51 M385.85 M — Diluted shares outstanding 321.02 M361.44 M390.5 M365.46 M388.05 M — EBITDA 148.68 M138.88 M242.81 M250.17 M269.02 M 900.89 M EBIT 132.31 M108.44 M204.87 M158.68 M231.17 M 703.16 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 16.38 M30.44 M37.94 M91.49 M37.86 M 197.73 M