Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 471 M515 M624 M512 M588 M 2.24 B Research & development ————— — Operating income 445 M573 M589 M672 M639 M 2.47 B Non-Operating Income, Total -22 M-37 M6 M12 M-2 M -21 M Interest expense, net of interest capitalized 82 M83 M78 M93 M92 M 346 M Non-Operating Income, excl. Interest Expenses -70 M-78 M-68 M-82 M-83 M -311 M Unusual income/expense -34 M-42 M-4 M1 M-11 M -56 M Pretax income 240 M584 M550 M678 M529 M 2.34 B Equity in earnings ————— — Taxes 55 M84 M80 M91 M121 M 376 M Non-controlling/minority interest 28 M31 M40 M47 M37 M 155 M After tax other income/expense ————— — Net income before discontinued operations 157 M469 M430 M540 M371 M 1.81 B Discontinued operations ————— — Net income 157 M469 M430 M540 M371 M 1.81 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 157 M469 M430 M540 M371 M 1.81 B Basic earnings per share (Basic EPS) 0.180.550.50.640.43 2.12 Diluted earnings per share (Diluted EPS) 0.180.540.50.610.43 2.08 Average basic shares outstanding 855 M855 M856 M855 M857 M — Diluted shares outstanding 866 M865 M868 M871 M871 M — EBITDA 1.03 B1.19 B1.18 B1.26 B1.27 B 4.9 B EBIT 715 M849 M838 M827 M917 M 3.43 B Cost of revenue 2.24 B2.47 B2.58 B2.72 B2.62 B 10.39 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 319 M340 M337 M434 M357 M 1.47 B