Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses ————— — Research & development ————— — Operating income 1.03 B1.51 B1.31 B1.85 B1.95 B 6.62 B Non-Operating Income, Total -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 -445 M-317.7 M-347.1 M-30.6 M-54.4 M -749.8 M Unusual income/expense ————— — Pretax income 1.48 B1.83 B1.72 B1.42 B1.92 B 6.88 B Equity in earnings ————— — Taxes -34 M69.6 M14.5 M110.4 M68.9 M 263.4 M Non-controlling/minority interest 14.8 M27.3 M20.1 M8.2 M-11.7 M 43.9 M After tax other income/expense ————— — Net income before discontinued operations 48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Discontinued operations ————— — Net income 48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 48.1 M406.2 M213.8 M517 M424.6 M 1.56 B Basic earnings per share (Basic EPS) 0.211.810.962.341.96 7.07 Diluted earnings per share (Diluted EPS) 0.211.790.952.31.93 6.97 Average basic shares outstanding 225.7 M224.1 M222.4 M222.8 M217.2 M — Diluted shares outstanding 228.8 M226.5 M225.2 M225.7 M220.3 M — EBITDA ———1.92 B— — EBIT 1.03 B1.51 B1.31 B1.85 B1.95 B 6.62 B Cost of revenue 2.24 B1.86 B1.99 B2.56 B1.64 B 8.06 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) ———72.9 M— —