Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 110.7 M179.77 M118.73 M164.27 M159.49 M161.89 M 604.38 M Research & development 50.5 M300.5 M50.5 M50.5 M39.79 M97.85 M 238.64 M Operating income 534.18 M209.8 M427.16 M388.38 M563.04 M133.12 M 1.51 B Non-Operating Income, Total -100.75 M-119.16 M17.05 M-35.47 M-94.78 M-51.63 M -164.83 M Interest expense, net of interest capitalized 65.26 M68.67 M79.56 M94.17 M93.72 M93.62 M 361.07 M Non-Operating Income, excl. Interest Expenses -97.69 M-117.62 M-60.93 M-121.47 M-186.3 M-143.75 M -512.46 M Unusual income/expense -3.06 M-1.54 M-1.57 M-8.17 M-2.2 M-1.5 M -13.44 M Pretax income 433.43 M90.64 M444.21 M352.91 M468.26 M81.49 M 1.35 B Equity in earnings 6.44 M2.69 M15.95 M4 M21.76 M4.08 M 45.79 M Taxes 000000 0 Non-controlling/minority interest 195.08 M60.46 M155.99 M141.71 M173.57 M63.6 M 534.87 M After tax other income/expense -1.1 M-1.55 M-2.16 M-8.49 M-1.89 M-3.42 M -15.96 M Net income before discontinued operations 238.35 M30.18 M288.22 M211.21 M294.69 M17.88 M 812 M Discontinued operations —————— — Net income 238.35 M30.18 M288.22 M211.21 M294.69 M17.88 M 812 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 315.11 M39.87 M372.39 M275.15 M375.22 M22.28 M 1.05 B Basic earnings per share (Basic EPS) 0.550.070.670.490.670.04 1.87 Diluted earnings per share (Diluted EPS) 0.550.070.670.490.670.04 1.87 Average basic shares outstanding 435.48 M423.51 M431.89 M429.8 M436.79 M445.06 M — Diluted shares outstanding 578.1 M562.3 M559.61 M564.46 M556.84 M556.9 M — EBITDA 539.46 M215.1 M433.29 M394.1 M569.92 M140.22 M 1.54 B EBIT 534.18 M209.8 M427.16 M388.38 M563.04 M133.12 M 1.51 B Cost of revenue -113.63 M-196.03 M8.15 M31.84 M-190.44 M260.25 M 109.81 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.28 M5.3 M6.14 M5.72 M6.88 M7.1 M 25.84 M