Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 202 M208 M197 M198 M200 M213 M 808 M Research & development 17 M20 M18 M16 M18 M18 M 70 M Operating income 176 M193 M204 M162 M146 M167 M 679 M Non-Operating Income, Total -3 M-5 M-4 M-1 M-3 M4 M -4 M Interest expense, net of interest capitalized 44 M45 M45 M42 M38 M37 M 162 M Non-Operating Income, excl. Interest Expenses -3 M-4 M-4 M-6 M-2 M-41 M -53 M Unusual income/expense 0-1 M05 M-1 M8 M 12 M Pretax income 129 M143 M155 M119 M105 M134 M 513 M Equity in earnings —————— — Taxes 30 M33 M45 M59 M14 M45 M 163 M Non-controlling/minority interest 01 M001 M0 1 M After tax other income/expense 1 M-7 M-2 M5 M-2 M— — Net income before discontinued operations 99 M109 M110 M60 M90 M89 M 349 M Discontinued operations —————— — Net income 99 M109 M110 M60 M90 M89 M 349 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 99 M109 M110 M60 M90 M89 M 349 M Basic earnings per share (Basic EPS) 0.450.50.510.290.420.42 1.64 Diluted earnings per share (Diluted EPS) 0.450.50.510.280.420.41 1.62 Average basic shares outstanding 218.3 M217.6 M215 M216 M213.6 M213.8 M — Diluted shares outstanding 219.4 M218.3 M215.9 M217 M214.6 M214.7 M — EBITDA 190 M205 M428 M242 M390 M237 M 1.3 B EBIT 133 M146 M368 M108 M329 M152 M 957 M Cost of revenue 829 M848 M838 M840 M838 M881 M 3.4 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 57 M59 M60 M134 M61 M85 M 340 M