Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 72 M79 M87 M95 M106 M 367 M Research & development ————— — Operating income 186 M267 M98 M47 M-711 M -299 M Non-Operating Income, Total -24 M-25 M-23 M-24 M-49 M -121 M Interest expense, net of interest capitalized 27 M25 M25 M—29 M — Non-Operating Income, excl. Interest Expenses -29 M-25 M-27 M-30 M-52 M -134 M Unusual income/expense 5 M04 M6 M3 M 13 M Pretax income 162 M242 M75 M23 M-760 M -420 M Equity in earnings -1 M0-2 M-1 M-2 M -5 M Taxes 47 M70 M11 M11 M-49 M 43 M Non-controlling/minority interest ————— — After tax other income/expense -10 M-59 M-41 M-77 M-50 M -227 M Net income before discontinued operations 115 M172 M64 M12 M-711 M -463 M Discontinued operations ————— — Net income 115 M172 M64 M12 M-711 M -463 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 115 M172 M64 M12 M-711 M -463 M Basic earnings per share (Basic EPS) 1.271.930.760.21-8.02 -5.12 Diluted earnings per share (Diluted EPS) 1.261.920.760.21-8.02 -5.13 Average basic shares outstanding 90.6 M89 M83.7 M87 M88.7 M — Diluted shares outstanding 91.2 M89.4 M84.4 M87.4 M88.7 M — EBITDA 317 M395 M222 M176 M-578 M 215 M EBIT 186 M267 M99 M47 M-711 M -298 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 131 M128 M123 M129 M133 M 513 M