Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 1.03 B1.51 B1.31 B1.85 B1.95 B2.1 B 7.22 B Non-Operating Income, Total -445 M-317.7 M-347.1 M-30.6 M-54.4 M333.4 M -98.7 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 M333.4 M -98.7 M Unusual income/expense —————— — Pretax income 1.48 B1.83 B1.72 B1.42 B1.92 B1.91 B 6.97 B Equity in earnings —————— — Taxes -34 M69.6 M14.5 M110.4 M68.9 M66 M 259.8 M Non-controlling/minority interest 14.8 M27.3 M20.1 M8.2 M-11.7 M26.9 M 43.5 M After tax other income/expense —————— — Net income before discontinued operations 48.1 M406.2 M213.8 M517 M424.6 M403.4 M 1.56 B Discontinued operations —————— — Net income 48.1 M406.2 M213.8 M517 M424.6 M403.4 M 1.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 48.1 M406.2 M213.8 M517 M424.6 M403.4 M 1.56 B Basic earnings per share (Basic EPS) 0.211.810.962.341.961.87 7.13 Diluted earnings per share (Diluted EPS) 0.211.790.952.31.931.84 7.02 Average basic shares outstanding 225.7 M224.1 M222.4 M222.8 M217.2 M216.5 M — Diluted shares outstanding 228.8 M226.5 M225.2 M225.7 M220.3 M219.5 M — EBITDA ———1.92 B—— — EBIT 1.03 B1.51 B1.31 B1.85 B1.95 B2.1 B 7.22 B Cost of revenue 2.24 B1.86 B1.99 B2.56 B1.64 B2.02 B 8.21 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———72.9 M—— —