Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.05 B1.15 B1.1 B1.01 B1.27 B 4.53 B Research & development 198 M192 M203 M204 M211 M 810 M Operating income 1.18 B1.23 B1.31 B1.25 B1.13 B 4.93 B Non-Operating Income, Total 27 M-15 M-25 M-22 M41 M -21 M Interest expense, net of interest capitalized 33 M71 M67 M70 M106 M 314 M Non-Operating Income, excl. Interest Expenses -15 M-87 M-67 M-70 M-106 M -330 M Unusual income/expense 9 M1 M-25 M-22 M41 M -5 M Pretax income 1.18 B1.19 B1.27 B1.29 B1.11 B 4.86 B Equity in earnings ————— — Taxes 212 M203 M264 M162 M240 M 869 M Non-controlling/minority interest 1 M1 M1 M02 M 4 M After tax other income/expense ————— — Net income before discontinued operations 964 M982 M1.01 B1.13 B866 M 3.99 B Discontinued operations ————— — Net income 964 M982 M1.01 B1.13 B866 M 3.99 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 964 M982 M1.01 B1.13 B866 M 3.99 B Basic earnings per share (Basic EPS) 2.462.522.62.92.23 10.25 Diluted earnings per share (Diluted EPS) 2.452.512.592.92.22 10.22 Average basic shares outstanding 392.2 M390.3 M388.8 M389.9 M388.2 M — Diluted shares outstanding 393.6 M391.4 M390.1 M391.2 M389.2 M — EBITDA 1.38 B1.42 B1.57 B1.51 B1.41 B 5.9 B EBIT 1.15 B1.16 B1.31 B1.25 B1.13 B 4.86 B Cost of revenue 3.93 B4.43 B4.31 B4.46 B4.8 B 18 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 232 M261 M258 M255 M272 M 1.05 B