Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 276 M374 M481 M622 M511 M365 M 1.98 B Non-Operating Income, Total 1 M64 M40 M333 M318 M16 M 707 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 059 M37 M323 M307 M10 M 677 M Unusual income/expense 1 M5 M3 M9 M11 M6 M 29 M Pretax income 243 M300 M487 M563 M454 M315 M 1.82 B Equity in earnings 16 M-18 M53 M-11 M-9 M4 M 37 M Taxes 52 M61 M91 M113 M112 M68 M 384 M Non-controlling/minority interest 28 M24 M33 M34 M24 M43 M 134 M After tax other income/expense -8 M4 M35 M-239 M-16 M-14 M -234 M Net income before discontinued operations 163 M215 M363 M416 M318 M204 M 1.3 B Discontinued operations —————— — Net income 163 M215 M363 M416 M318 M204 M 1.3 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 163 M215 M363 M416 M318 M204 M 1.3 B Basic earnings per share (Basic EPS) 0.540.721.221.41.080.7 4.4 Diluted earnings per share (Diluted EPS) 0.540.721.211.381.070.69 4.35 Average basic shares outstanding 300.29 M297.95 M297.56 M298.16 M294.38 M291.82 M — Diluted shares outstanding 302.91 M300.01 M300.26 M300.75 M296.99 M293.86 M — EBITDA 1.52 B1.69 B1.83 B2.03 B1.69 B1.93 B 7.48 B EBIT 1.47 B1.63 B1.78 B1.98 B1.62 B1.88 B 7.27 B Cost of revenue 7.26 B7.94 B8.3 B9.47 B8.68 B9.14 B 35.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 48 M55 M49 M47 M51 M50 M 197 M