Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 202 M208 M197 M198 M200 M 803 M Research & development 17 M20 M18 M16 M18 M 72 M Operating income 176 M193 M204 M162 M146 M 705 M Non-Operating Income, Total -3 M-5 M-4 M-1 M-3 M -13 M Interest expense, net of interest capitalized 44 M45 M45 M42 M38 M 170 M Non-Operating Income, excl. Interest Expenses -3 M-4 M-4 M-6 M-2 M -16 M Unusual income/expense 0-1 M05 M-1 M 3 M Pretax income 129 M143 M155 M119 M105 M 522 M Equity in earnings ————— — Taxes 30 M33 M45 M59 M14 M 151 M Non-controlling/minority interest 01 M001 M 2 M After tax other income/expense 1 M-7 M-2 M5 M-2 M -6 M Net income before discontinued operations 99 M109 M110 M60 M90 M 369 M Discontinued operations ————— — Net income 99 M109 M110 M60 M90 M 369 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 99 M109 M110 M60 M90 M 369 M Basic earnings per share (Basic EPS) 0.450.50.510.290.42 1.72 Diluted earnings per share (Diluted EPS) 0.450.50.510.280.42 1.71 Average basic shares outstanding 218.3 M217.6 M215 M216 M213.6 M — Diluted shares outstanding 219.4 M218.3 M215.9 M217 M214.6 M — EBITDA 190 M205 M428 M242 M390 M 1.26 B EBIT 133 M146 M368 M108 M329 M 951 M Cost of revenue 829 M848 M838 M840 M838 M 3.36 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 57 M59 M60 M134 M61 M 314 M