Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 3 B1.03 B1.51 B1.31 B1.85 B1.95 B 6.62 B Non-Operating Income, Total 492.8 M-445 M-317.7 M-347.1 M-30.6 M-54.4 M -749.8 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 492.8 M-445 M-317.7 M-347.1 M-30.6 M-54.4 M -749.8 M Unusual income/expense —————— — Pretax income 1.89 B1.48 B1.83 B1.72 B1.42 B1.92 B 6.88 B Equity in earnings —————— — Taxes 209.9 M-34 M69.6 M14.5 M110.4 M68.9 M 263.4 M Non-controlling/minority interest -2.9 M14.8 M27.3 M20.1 M8.2 M-11.7 M 43.9 M After tax other income/expense —————— — Net income before discontinued operations 905.4 M48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Discontinued operations —————— — Net income 905.4 M48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 905.4 M48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Basic earnings per share (Basic EPS) 3.950.211.810.962.341.96 7.07 Diluted earnings per share (Diluted EPS) 3.920.211.790.952.31.93 6.97 Average basic shares outstanding 232 M225.7 M224.1 M222.4 M222.8 M217.2 M — Diluted shares outstanding 235.3 M228.8 M226.5 M225.2 M225.7 M220.3 M — EBITDA 1.9 B———1.92 B— — EBIT 3 B1.03 B1.51 B1.31 B1.85 B1.95 B 6.62 B Cost of revenue 2.18 B2.24 B1.86 B1.99 B2.56 B1.64 B 8.06 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 66.1 M———72.9 M— —