Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 377.6 M396.4 M424.6 M445.1 M487 M493.7 M 1.85 B Research & development 1.09 B999.5 M980.6 M1.03 B1.03 B962.1 M 4.01 B Operating income 1.03 B630.1 M1.15 B1.19 B1.21 B1.14 B 4.68 B Non-Operating Income, Total 116.4 M88.3 M142 M114.4 M127.2 M118.6 M 502.2 M Interest expense, net of interest capitalized 2.8 M3 M3.7 M3.3 M3.3 M— — Non-Operating Income, excl. Interest Expenses 128.5 M102.9 M125.1 M120.9 M117.4 M118.6 M 482 M Unusual income/expense -14.9 M-17.6 M13.2 M-9.8 M6.5 M0 9.9 M Pretax income 1.14 B730.4 M1.28 B1.3 B1.33 B1.25 B 5.17 B Equity in earnings —————— — Taxes 223.5 M84.1 M250.1 M215.9 M139.9 M221.5 M 827.4 M Non-controlling/minority interest —————— — After tax other income/expense 40.8 M-24.2 M-57.8 M6.7 M-23.1 M5 M -69.2 M Net income before discontinued operations 913 M646.3 M1.03 B1.08 B1.19 B1.03 B 4.34 B Discontinued operations —————— — Net income 913 M646.3 M1.03 B1.08 B1.19 B1.03 B 4.34 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 913 M646.3 M1.03 B1.08 B1.19 B1.03 B 4.34 B Basic earnings per share (Basic EPS) 3.532.524.024.244.684.06 17 Diluted earnings per share (Diluted EPS) 3.622.493.994.24.644.02 16.85 Average basic shares outstanding 257.9 M256.9 M256.7 M255.6 M255.7 M254.1 M — Diluted shares outstanding 257.9 M259.5 M258.9 M257.6 M258 M256.3 M — EBITDA 1.07 B678.5 M1.2 B1.24 B1.26 B1.19 B 4.9 B EBIT 1.03 B630.1 M1.15 B1.19 B1.21 B1.14 B 4.68 B Cost of revenue 423.4 M363 M407.5 M414.8 M466 M392.8 M 1.68 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 46.5 M48.4 M51.7 M54 M55.7 M55.9 M 217.3 M