Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses ————— — Research & development ————— — Operating income 276 M374 M481 M622 M511 M 1.99 B Non-Operating Income, Total 1 M64 M40 M333 M318 M 755 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 059 M37 M323 M307 M 726 M Unusual income/expense 1 M5 M3 M10 M11 M 29 M Pretax income 243 M300 M487 M564 M454 M 1.8 B Equity in earnings 16 M-18 M53 M-11 M-9 M 15 M Taxes 52 M61 M91 M113 M112 M 377 M Non-controlling/minority interest 28 M24 M33 M35 M24 M 116 M After tax other income/expense -8 M4 M16 M-239 M-16 M -235 M Net income before discontinued operations 163 M215 M363 M416 M318 M 1.31 B Discontinued operations ————— — Net income 163 M215 M363 M416 M318 M 1.31 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 163 M215 M363 M416 M318 M 1.31 B Basic earnings per share (Basic EPS) 0.540.721.221.41.08 4.42 Diluted earnings per share (Diluted EPS) 0.540.721.211.381.07 4.38 Average basic shares outstanding 300.29 M297.95 M297.56 M298.16 M294.38 M — Diluted shares outstanding 302.91 M300.01 M300.26 M300.75 M296.99 M — EBITDA 1.52 B1.69 B1.83 B2.03 B1.69 B 7.24 B EBIT 1.47 B1.63 B1.78 B1.98 B1.62 B 7.02 B Cost of revenue 7.26 B7.94 B8.3 B9.47 B8.68 B 34.39 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 48 M55 M49 M47 M51 M 202 M