Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.9 B1.9 B1.96 B1.97 B2.07 B2.08 B 8.08 B Research & development —————— — Operating income 1.06 B1.08 B1.08 B1.06 B91 M964 M 3.19 B Non-Operating Income, Total -20 M-57 M-2 M061 M-10 M 49 M Interest expense, net of interest capitalized 67 M66 M71 M67 M63 M62 M 263 M Non-Operating Income, excl. Interest Expenses -87 M-123 M-73 M-67 M-2 M-72 M -214 M Unusual income/expense —————— — Pretax income 993 M953 M1.01 B992 M107 M892 M 3 B Equity in earnings —————— — Taxes 216 M227 M234 M226 M111 M211 M 782 M Non-controlling/minority interest 39 M36 M30 M31 M32 M35 M 128 M After tax other income/expense —————— — Net income before discontinued operations 738 M690 M743 M735 M-36 M646 M 2.09 B Discontinued operations —————— — Net income 738 M690 M743 M735 M-36 M646 M 2.09 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 738 M690 M743 M735 M-36 M646 M 2.09 B Basic earnings per share (Basic EPS) 0.910.850.920.91-0.040.81 2.6 Diluted earnings per share (Diluted EPS) 0.890.850.910.91-0.040.8 2.58 Average basic shares outstanding 819.1 M812 M810.2 M807.8 M808.7 M802.3 M — Diluted shares outstanding 823.2 M815 M813.3 M810.2 M811.1 M805.1 M — EBITDA 1.16 B1.17 B1.26 B904 M920 M1.31 B 4.39 B EBIT 1.01 B1.02 B1.11 B746 M747 M1.15 B 3.75 B Cost of revenue 1.96 B1.92 B2.04 B2.08 B2.08 B2.1 B 8.3 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 148 M148 M151 M158 M173 M156 M 638 M