Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 10 M161 M164 M169 M12 M168 M 513 M Research & development 28 M29 M30 M27 M22 M21 M 100 M Operating income 198 M142 M237 M178 M199 M123 M 737 M Non-Operating Income, Total -2 M-2 M-27 M-15 M-15 M13 M -44 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 2 M18 M-3 M1 M-5 M14 M 7 M Unusual income/expense -4 M-20 M-24 M-16 M-10 M-1 M -51 M Pretax income 169 M96 M191 M139 M128 M105 M 563 M Equity in earnings —————— — Taxes 45 M10 M46 M52 M-11 M-4 M 83 M Non-controlling/minority interest 12 M10 M9 M6 M1 M1 M 17 M After tax other income/expense —————— — Net income before discontinued operations 112 M76 M136 M81 M138 M108 M 463 M Discontinued operations —————— — Net income 112 M76 M136 M81 M138 M108 M 463 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 112 M76 M136 M81 M138 M108 M 463 M Basic earnings per share (Basic EPS) 1.541.041.871.131.921.5 6.42 Diluted earnings per share (Diluted EPS) 1.531.031.871.121.911.49 6.39 Average basic shares outstanding 73 M73.1 M72.2 M71.9 M72.2 M71.9 M — Diluted shares outstanding 74.9 M73.4 M72.4 M72.2 M72.6 M72.2 M — EBITDA 281 M204 M301 M245 M273 M193 M 1.01 B EBIT 198 M142 M237 M178 M199 M123 M 737 M Cost of revenue 8 M————— — Other cost of goods sold 8 M————— — Depreciation & amortization (cash flow) 83 M62 M64 M67 M74 M70 M 275 M