Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 399.95 M406.4 M436.34 M471.89 M501.81 M534.08 M 1.94 B Research & development 134.89 M135.04 M144.19 M143.55 M160.98 M192.51 M 641.24 M Operating income 176.05 M269.32 M393.26 M575.39 M754 M912 M 2.63 B Non-Operating Income, Total 47.27 M62.85 M87.25 M45.99 M134.6 M169.34 M 437.18 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 50.44 M56.26 M59.76 M62.72 M66.39 M77.5 M 266.38 M Unusual income/expense -3.17 M6.6 M27.48 M-16.73 M68.21 M91.84 M 170.79 M Pretax income 223.32 M332.17 M480.5 M621.38 M888.6 M1.08 B 3.07 B Equity in earnings —————— — Taxes 5.6 M3.6 M3.75 M9.78 M12.2 M15.38 M 41.11 M Non-controlling/minority interest 3.69 M1.84 M1.15 M2.93 M5.88 M4.07 M 14.03 M After tax other income/expense —————— — Net income before discontinued operations 214.03 M326.73 M475.6 M608.68 M870.53 M1.06 B 3.02 B Discontinued operations —————— — Net income 214.03 M326.73 M475.6 M608.68 M870.53 M1.06 B 3.02 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 214.03 M326.73 M475.6 M608.68 M870.53 M1.06 B 3.02 B Basic earnings per share (Basic EPS) 0.090.140.20.260.360.44 1.26 Diluted earnings per share (Diluted EPS) 0.080.130.180.240.340.41 1.17 Average basic shares outstanding 2.35 B2.37 B2.38 B2.37 B2.39 B2.4 B — Diluted shares outstanding 2.55 B2.56 B2.57 B2.57 B2.57 B2.57 B — EBITDA 182.67 M275.85 M399.23 M582.41 M760.76 M920.22 M 2.66 B EBIT 176.05 M269.32 M393.26 M575.39 M754 M912 M 2.63 B Cost of revenue 172.97 M192.93 M207.31 M215.97 M215.8 M296.87 M 935.94 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.62 M6.53 M5.97 M7.02 M6.76 M8.22 M 27.98 M