Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 189 M171 M186 M239 M224 M185 M 834 M Research & development —————— — Operating income 1.59 B1.86 B1.75 B1.84 B943 M2.6 B 7.12 B Non-Operating Income, Total 74 M-58 M218 M232 M43 M167 M 660 M Interest expense, net of interest capitalized 38 M47 M51 M71 M66 M66 M 254 M Non-Operating Income, excl. Interest Expenses -34 M-170 M112 M102 M-56 M78 M 236 M Unusual income/expense 70 M65 M55 M59 M33 M23 M 170 M Pretax income 1.62 B1.88 B1.75 B1.82 B910 M2.56 B 7.04 B Equity in earnings —————— — Taxes 373 M414 M406 M353 M209 M575 M 1.54 B Non-controlling/minority interest —————— — After tax other income/expense -3 M-11 M-11 M-2 M-3 M-15 M -31 M Net income before discontinued operations 1.25 B1.46 B1.34 B1.47 B701 M1.98 B 5.5 B Discontinued operations —————— — Net income 1.25 B1.46 B1.34 B1.47 B701 M1.98 B 5.5 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.25 B1.46 B1.34 B1.47 B701 M1.98 B 5.5 B Basic earnings per share (Basic EPS) 2.262.662.482.721.313.72 10.23 Diluted earnings per share (Diluted EPS) 2.252.652.462.71.313.7 10.17 Average basic shares outstanding 566 M550 M543 M541 M543 M532 M — Diluted shares outstanding 569 M553 M546 M544 M546 M535 M — EBITDA 2.61 B2.87 B2.8 B3 B2.17 B3.79 B 11.77 B EBIT 1.59 B1.86 B1.75 B1.84 B943 M2.6 B 7.12 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.02 B1.01 B1.05 B1.17 B1.23 B1.19 B 4.64 B