Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 494 M535 M551 M595 M627 M690 M 2.46 B Research & development —————— — Operating income 260 M394 M511 M552 M424 M581 M 2.07 B Non-Operating Income, Total 50 M122 M-60 M-154 M-2.16 B-41 M -2.41 B Interest expense, net of interest capitalized 148 M139 M143 M125 M98 M99 M 465 M Non-Operating Income, excl. Interest Expenses -148 M-139 M-143 M-125 M-98 M-99 M -465 M Unusual income/expense 50 M122 M-60 M-154 M-2.16 B-41 M -2.41 B Pretax income 156 M375 M308 M259 M-1.83 B441 M -824 M Equity in earnings —————— — Taxes -3 M2 M0-4 M-2.78 B36 M -2.75 B Non-controlling/minority interest 80 M157 M125 M112 M94 M155 M 486 M After tax other income/expense —————— — Net income before discontinued operations 79 M216 M183 M151 M857 M250 M 1.44 B Discontinued operations —————— — Net income 79 M216 M183 M151 M857 M250 M 1.44 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 58 M216 M183 M151 M1.34 B250 M 1.93 B Basic earnings per share (Basic EPS) 0.130.320.270.221.240.35 2.07 Diluted earnings per share (Diluted EPS) 0.120.30.260.210.930.34 1.73 Average basic shares outstanding 611.72 M670.29 M673.7 M681.24 M688.17 M713.75 M — Diluted shares outstanding 661.03 M712.93 M714.62 M720.5 M1.12 B740.42 M — EBITDA 259 M390 M508 M553 M425 M581 M 2.07 B EBIT 215 M360 M480 M523 M381 M553 M 1.94 B Cost of revenue 2.78 B3.3 B3.78 B4.5 B4.55 B5.16 B 17.99 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 44 M30 M28 M30 M44 M28 M 130 M