Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 161 M164 M169 M12 M168 M172 M 521 M Research & development 29 M30 M27 M22 M21 M20 M 90 M Operating income 142 M237 M178 M199 M123 M107 M 607 M Non-Operating Income, Total -2 M-27 M-15 M-15 M13 M-15 M -32 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 18 M-3 M1 M-6 M14 M1 M 10 M Unusual income/expense 20 M-24 M-16 M-9 M-1 M-16 M -42 M Pretax income 96 M191 M139 M128 M105 M75 M 447 M Equity in earnings —————— — Taxes 10 M46 M52 M-11 M-4 M33 M 70 M Non-controlling/minority interest 10 M9 M6 M1 M1 M3 M 11 M After tax other income/expense —————— — Net income before discontinued operations 76 M136 M81 M138 M108 M39 M 366 M Discontinued operations —————— — Net income 76 M136 M81 M138 M108 M39 M 366 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 76 M136 M81 M138 M108 M39 M 366 M Basic earnings per share (Basic EPS) 1.041.871.131.921.50.55 5.1 Diluted earnings per share (Diluted EPS) 1.031.871.121.911.490.55 5.07 Average basic shares outstanding 73.1 M72.2 M71.9 M72.2 M71.9 M71.9 M — Diluted shares outstanding 73.4 M72.4 M72.2 M72.6 M72.2 M72.2 M — EBITDA 204 M301 M245 M273 M193 M178 M 889 M EBIT 142 M237 M178 M199 M123 M107 M 607 M Cost of revenue 5 M———11 M10 M — Other cost of goods sold 5 M———11 M10 M — Depreciation & amortization (cash flow) 62 M64 M67 M74 M70 M71 M 282 M