Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 5.3 B5 B5.27 B5.42 B6.33 B5.55 B 22.56 B Research & development —————— — Operating income 3.17 B2.42 B1.29 B309 M2.09 B1.76 B 5.45 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 344 M341 M351 M366 M357 M364 M 1.44 B Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 2.8 B2.29 B1.41 B215 M2.3 B1.94 B 5.86 B Equity in earnings 126 M12 M113 M147 M305 M262 M 827 M Taxes 613 M548 M219 M-331 M544 M483 M 915 M Non-controlling/minority interest 1 M1 M-2 M-1 M-4 M-9 M -16 M After tax other income/expense —————— — Net income before discontinued operations 2.18 B1.74 B1.19 B547 M1.76 B1.46 B 4.96 B Discontinued operations —————— — Net income 2.18 B1.74 B1.19 B547 M1.76 B1.46 B 4.96 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.18 B1.74 B1.19 B547 M1.76 B1.46 B 4.96 B Basic earnings per share (Basic EPS) 9.647.745.322.588.036.74 22.67 Diluted earnings per share (Diluted EPS) 9.617.725.322.5686.71 22.59 Average basic shares outstanding 226.4 M225.2 M223.3 M224 M219.8 M217 M — Diluted shares outstanding 227.2 M225.8 M223.7 M224.6 M220.4 M217.9 M — EBITDA 3.3 B2.5 B1.92 B707 M2.77 B2.38 B 7.77 B EBIT 3.14 B2.76 B1.76 B79 M2.66 B2.27 B 6.76 B Cost of revenue 40.3 B42 B43.52 B43.59 B41.08 B42.52 B 170.7 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 155 M147 M162 M628 M112 M110 M 1.01 B