Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26Q4, 26 TTM Selling/general/admin expenses 129 M139 M139 M154 M144 M143 M143 M147 M 577 M Research & development 181 M184 M180 M179 M186 M187 M194 M188 M 755 M Operating income 403 M488 M431 M568 M694 M843 M998 M1.56 B 4.09 B Non-Operating Income, Total -87 M-138 M-76 M-76 M-80 M-136 M-134 M-54 M -404 M Interest expense, net of interest capitalized 85 M84 M77 M75 M80 M72 M68 M64 M 284 M Non-Operating Income, excl. Interest Expenses -163 M-160 M-77 M-64 M-153 M-203 M-199 M-134 M -689 M Unusual income/expense -9 M-62 M1 M-12 M-7 M-5 M-3 M16 M 1 M Pretax income 316 M350 M355 M492 M614 M707 M864 M1.5 B 3.69 B Equity in earnings 0007 M———— — Taxes 11 M14 M15 M4 M65 M114 M116 M211 M 506 M Non-controlling/minority interest ———————— — After tax other income/expense -23 M-73 M-13 M-28 M-15 M-14 M-15 M1 M -43 M Net income before discontinued operations 305 M336 M340 M488 M549 M593 M748 M1.29 B 3.18 B Discontinued operations ———————— — Net income 305 M336 M340 M488 M549 M593 M748 M1.29 B 3.18 B Dilution adjustment ———————— — Preferred dividends ———————— — Diluted net income available to common stockholders 305 M336 M340 M488 M549 M593 M748 M1.29 B 3.18 B Basic earnings per share (Basic EPS) 1.451.581.62.32.582.753.385.83 14.54 Diluted earnings per share (Diluted EPS) 1.411.551.572.242.432.63.275.6 13.9 Average basic shares outstanding 211 M212 M212 M212 M213 M216 M221 M219 M — Diluted shares outstanding 216 M217 M216 M217 M226 M228 M229 M229 M — EBITDA 467 M551 M494 M629 M766 M911 M1.06 B1.63 B 4.37 B EBIT 403 M488 M431 M568 M694 M843 M998 M1.56 B 4.09 B Cost of revenue 1.45 B1.51 B1.4 B1.53 B1.59 B1.65 B1.67 B1.73 B 6.64 B Other cost of goods sold ———————— — Depreciation & amortization (cash flow) 64 M63 M63 M61 M72 M68 M66 M70 M 276 M