Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26 TTM Selling/general/admin expenses 301.94 M359.58 M347.08 M333.39 M337.18 M334.59 M348.91 M 1.35 B Research & development ——————— — Operating income 459.48 M628.94 M252.07 M219.49 M514.76 M764.8 M320.41 M 1.82 B Non-Operating Income, Total 24.63 M24.17 M20.1 M20.84 M22.23 M17.52 M16.01 M 76.59 M Interest expense, net of interest capitalized 52.92 M50.01 M41.54 M27.2 M33.41 M48.73 M33.14 M 142.49 M Non-Operating Income, excl. Interest Expenses -52.92 M-50.01 M-41.54 M-27.2 M-33.41 M-48.73 M-33.14 M -142.49 M Unusual income/expense 24.63 M24.17 M20.1 M20.84 M22.23 M17.52 M16.01 M 76.59 M Pretax income 431.19 M603.1 M230.63 M213.12 M503.58 M733.59 M303.28 M 1.75 B Equity in earnings ——————— — Taxes 79.33 M117.52 M44.2 M38.23 M100.62 M151.69 M60.59 M 351.13 M Non-controlling/minority interest ——————— — After tax other income/expense 19.28 M13.41 M16.71 M-60.41 M23.29 M11.68 M15.46 M -9.97 M Net income before discontinued operations 351.86 M485.58 M186.43 M174.89 M402.96 M581.9 M242.69 M 1.4 B Discontinued operations ——————— — Net income 351.86 M485.58 M186.43 M174.89 M402.96 M581.9 M242.69 M 1.4 B Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 351.7 M485.33 M186.34 M174.9 M402.82 M581.69 M242.61 M 1.4 B Basic earnings per share (Basic EPS) 2.253.051.171.072.483.491.44 8.48 Diluted earnings per share (Diluted EPS) 2.233.031.161.042.443.471.43 8.38 Average basic shares outstanding 156.3 M159.18 M159.28 M158.94 M162.73 M166.46 M168.34 M — Diluted shares outstanding 157.82 M160.43 M161.17 M160.57 M164.87 M167.81 M169.37 M — EBITDA 631.39 M797.3 M489.92 M398.1 M997.98 M1.61 B529.63 M 3.54 B EBIT 450.86 M614.55 M304.14 M212.43 M803.34 M1.42 B328.11 M 2.76 B Cost of revenue 234.05 M779.23 M————— — Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 180.53 M182.75 M185.79 M185.68 M194.65 M195.69 M201.52 M 777.53 M