Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 5.3 B5 B5.27 B5.42 B6.33 B 22.01 B Research & development ————— — Operating income 3.17 B2.42 B1.29 B309 M2.09 B 6.12 B Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 344 M341 M351 M366 M357 M 1.42 B Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 2.8 B2.29 B1.41 B215 M2.3 B 6.22 B Equity in earnings 126 M12 M113 M147 M305 M 577 M Taxes 613 M548 M219 M-331 M544 M 980 M Non-controlling/minority interest 1 M1 M-2 M-1 M-4 M -6 M After tax other income/expense ————— — Net income before discontinued operations 2.18 B1.74 B1.19 B547 M1.76 B 5.24 B Discontinued operations ————— — Net income 2.18 B1.74 B1.19 B547 M1.76 B 5.24 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 2.18 B1.74 B1.19 B547 M1.76 B 5.24 B Basic earnings per share (Basic EPS) 9.647.745.322.588.03 23.67 Diluted earnings per share (Diluted EPS) 9.617.725.322.568 23.6 Average basic shares outstanding 226.4 M225.2 M223.3 M224 M219.8 M — Diluted shares outstanding 227.2 M225.8 M223.7 M224.6 M220.4 M — EBITDA 3.3 B2.5 B1.62 B707 M2.77 B 7.59 B EBIT 3.14 B2.76 B1.76 B79 M2.66 B 7.25 B Cost of revenue 40.3 B42 B43.52 B43.59 B41.08 B 170.18 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 155 M147 M162 M628 M112 M 1.05 B