Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 180.87 M198.76 M201.77 M232.37 M185.75 M206.52 M 826.42 M Research & development —————— — Operating income 669.62 M700.1 M837.42 M1.12 B545.71 M572.22 M 3.07 B Non-Operating Income, Total 27.37 M92.15 M95 M109.57 M108.93 M286.11 M 599.62 M Interest expense, net of interest capitalized 298.9 M329.79 M322.07 M324.88 M359.91 M379.74 M 1.39 B Non-Operating Income, excl. Interest Expenses 57.12 M77.42 M138.72 M159.98 M121.95 M263.15 M 683.8 M Unusual income/expense -29.75 M14.73 M-43.72 M-50.41 M-13.02 M22.96 M -84.18 M Pretax income 398.09 M462.46 M610.35 M903.73 M294.73 M478.6 M 2.29 B Equity in earnings —————— — Taxes 110.92 M100.04 M138.4 M205.31 M54.2 M87.79 M 485.7 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 287.16 M362.42 M471.95 M698.42 M240.53 M390.81 M 1.8 B Discontinued operations —————— — Net income 287.16 M362.42 M471.95 M698.42 M240.53 M390.81 M 1.8 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 286.45 M360.76 M467.93 M693.8 M235.78 M384.92 M 1.78 B Basic earnings per share (Basic EPS) 0.670.841.071.550.520.84 3.98 Diluted earnings per share (Diluted EPS) 0.660.821.051.530.510.83 3.92 Average basic shares outstanding 427.71 M430.35 M439.18 M446.53 M442.03 M455.72 M — Diluted shares outstanding 431.58 M440.65 M445.7 M453.55 M450.15 M462.51 M — EBITDA 1.24 B1.27 B1.42 B1.7 B1.12 B1.17 B 5.41 B EBIT 669.62 M700.1 M837.42 M1.12 B545.71 M572.22 M 3.07 B Cost of revenue 533.83 M478.7 M518.38 M538.29 M532.03 M507.44 M 2.1 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 566.85 M568.87 M579.15 M582.7 M574.85 M598.95 M 2.34 B