Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 5.49 B5.4 B6.01 B6.57 B5.97 B5.83 B 24.39 B Research & development —————— — Operating income 4.8 B5.21 B4.53 B3.74 B4.5 B5.49 B 18.25 B Non-Operating Income, Total -962 M-933 M-1 B-1.1 B-1.16 B-1.16 B -4.43 B Interest expense, net of interest capitalized 10 M10 M13 M10 M7 M6 M 36 M Non-Operating Income, excl. Interest Expenses -916 M-922 M-924 M-1.01 B-1.03 B-1.05 B -4.02 B Unusual income/expense -46 M-11 M-78 M-89 M-132 M-107 M -406 M Pretax income 3.84 B4.28 B3.53 B2.63 B3.33 B4.33 B 13.82 B Equity in earnings —————— — Taxes 885 M1.06 B814 M532 M830 M1.09 B 3.27 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.95 B3.22 B2.71 B2.1 B2.5 B3.24 B 10.56 B Discontinued operations —————— — Net income 2.95 B3.22 B2.71 B2.1 B2.5 B3.24 B 10.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.95 B3.22 B2.71 B2.1 B2.5 B3.24 B 10.56 B Basic earnings per share (Basic EPS) 2.592.842.421.92.282.99 9.59 Diluted earnings per share (Diluted EPS) 2.582.842.411.892.272.99 9.56 Average basic shares outstanding 1.14 B1.13 B1.12 B1.13 B1.1 B1.08 B — Diluted shares outstanding 1.14 B1.13 B1.13 B1.13 B1.1 B1.08 B — EBITDA 7.67 B8.09 B7.6 B7.05 B7.89 B8.53 B 31.06 B EBIT 4.48 B4.95 B4.19 B3.29 B4.07 B5.09 B 16.65 B Cost of revenue 323 M265 M337 M445 M426 M398 M 1.61 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.2 B3.15 B3.41 B3.76 B3.82 B3.43 B 14.41 B