Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 932 M911 M873 M893 M961 M1.03 B 3.75 B Research & development —————— — Operating income 208 M317 M148 M2 M241 M888 M 1.28 B Non-Operating Income, Total 326 M278 M363 M-162 M-521 M854 M 534 M Interest expense, net of interest capitalized 158 M159 M153 M142 M149 M148 M 592 M Non-Operating Income, excl. Interest Expenses 149 M67 M141 M-314 M-740 M624 M -289 M Unusual income/expense 19 M52 M69 M10 M70 M82 M 231 M Pretax income 353 M279 M147 M476 M384 M1.09 B 2.1 B Equity in earnings 144 M134 M-41 M411 M89 M142 M 601 M Taxes 61 M62 M37 M22 M81 M176 M 316 M Non-controlling/minority interest -3 M-2 M2 M-2 M5 M4 M 9 M After tax other income/expense 94 M10 M-94 M15 M39 M-59 M -99 M Net income before discontinued operations 295 M219 M108 M456 M298 M908 M 1.77 B Discontinued operations —————— — Net income 295 M219 M108 M456 M298 M908 M 1.77 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 295 M219 M108 M456 M298 M908 M 1.77 B Basic earnings per share (Basic EPS) 0.610.450.220.950.621.87 3.66 Diluted earnings per share (Diluted EPS) 0.610.450.220.950.621.87 3.66 Average basic shares outstanding 483 M484 M484 M484 M484 M485 M — Diluted shares outstanding 483 M484 M484 M484 M484 M485 M — EBITDA 495 M608 M444 M309 M534 M1.18 B 2.47 B EBIT 208 M317 M148 M2 M241 M888 M 1.28 B Cost of revenue 19 B19.8 B19.1 B17.34 B19.27 B20.75 B 76.46 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 287 M291 M296 M307 M293 M293 M 1.19 B