Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 129.4 M139.4 M123 M157.5 M110.8 M 530.7 M Research & development ————— — Operating income 596.3 M478.3 M643.2 M471 M680.5 M 2.27 B Non-Operating Income, Total 70.7 M235.5 M238.4 M142.1 M-48.3 M 567.7 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 63.8 M244.5 M233.8 M142.7 M-47.5 M 573.5 M Unusual income/expense 6.9 M-9 M4.6 M-600 K-800 K -5.8 M Pretax income 667 M713.8 M881.6 M613.1 M632.2 M 2.84 B Equity in earnings ————— — Taxes 161.9 M157.7 M195.1 M152.5 M148.1 M 653.4 M Non-controlling/minority interest 14.6 M50.9 M40.4 M15.3 M-14.1 M 92.5 M After tax other income/expense ————— — Net income before discontinued operations 490.5 M505.2 M646.1 M445.3 M498.2 M 2.09 B Discontinued operations ————— — Net income 490.5 M505.2 M646.1 M445.3 M498.2 M 2.09 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 478.1 M492.8 M631.4 M434.2 M485.7 M 2.04 B Basic earnings per share (Basic EPS) 2.152.242.881.992.23 9.34 Diluted earnings per share (Diluted EPS) 2.152.242.871.982.23 9.32 Average basic shares outstanding 222.3 M220.2 M219.4 M220 M217.5 M — Diluted shares outstanding 222.6 M220.4 M219.7 M220.3 M217.6 M — EBITDA 625 M509.5 M670 M495.6 M698.5 M 2.37 B EBIT 596.3 M478.3 M643.2 M471 M680.5 M 2.27 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 28.7 M31.2 M26.8 M24.6 M18 M 100.6 M