Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 476 M486 M501 M504 M504 M529 M 2.04 B Research & development —————— — Operating income 346 M438 M386 M386 M399 M459 M 1.63 B Non-Operating Income, Total -70 M-54 M-58 M-56 M-65 M-47 M -226 M Interest expense, net of interest capitalized 72 M69 M69 M67 M65 M68 M 269 M Non-Operating Income, excl. Interest Expenses -67 M-67 M-66 M-64 M-63 M-63 M -256 M Unusual income/expense -3 M13 M8 M8 M-2 M16 M 30 M Pretax income 294 M393 M336 M337 M338 M422 M 1.43 B Equity in earnings 18 M9 M8 M7 M4 M10 M 29 M Taxes 59 M97 M77 M81 M74 M88 M 320 M Non-controlling/minority interest 15 M14 M14 M11 M12 M14 M 51 M After tax other income/expense 1 M-27 M-11 M13 M-8 M-6 M -12 M Net income before discontinued operations 220 M282 M245 M245 M252 M320 M 1.06 B Discontinued operations —————— — Net income 220 M282 M245 M245 M252 M320 M 1.06 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 219 M281 M243 M245 M251 M319 M 1.06 B Basic earnings per share (Basic EPS) 1.972.512.182.212.272.88 9.54 Diluted earnings per share (Diluted EPS) 1.942.472.162.182.242.84 9.42 Average basic shares outstanding 111 M112 M112 M111 M110 M111 M — Diluted shares outstanding 113 M113 M113 M113 M112 M112 M — EBITDA 481 M579 M393 M400 M418 M474 M 1.69 B EBIT 207 M302 M251 M255 M271 M328 M 1.1 B Cost of revenue 1.79 B1.82 B1.87 B1.9 B1.95 B2.02 B 7.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 140 M143 M142 M145 M147 M146 M 580 M