Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 126 M130 M139 M153 M133 M148 M 573 M Research & development —————— — Operating income 2.33 B2.42 B2.42 B2.67 B2.29 B20.09 B 27.47 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 547 M568 M561 M572 M584 M599 M 2.32 B Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 2.33 B2.42 B2.42 B2.67 B2.29 B2.49 B 9.87 B Equity in earnings 18 M19 M16 M25 M9 M16 M 66 M Taxes 502 M524 M515 M509 M430 M564 M 2.02 B Non-controlling/minority interest 215 M238 M260 M285 M237 M231 M 1.01 B After tax other income/expense -53 M-48 M-45 M-49 M-67 M— — Net income before discontinued operations 1.61 B1.65 B1.64 B1.88 B1.62 B1.7 B 6.84 B Discontinued operations ——-2 M——— — Net income 1.61 B1.65 B1.64 B1.88 B1.62 B1.7 B 6.84 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.61 B1.65 B1.64 B1.88 B1.62 B1.7 B 6.84 B Basic earnings per share (Basic EPS) 6.526.917.058.227.257.7 30.22 Diluted earnings per share (Diluted EPS) 6.456.836.968.097.157.62 29.82 Average basic shares outstanding 246.94 M239.17 M232.89 M236.41 M223.59 M222.06 M — Diluted shares outstanding 249.44 M241.91 M236.18 M239.5 M226.65 M224.73 M — EBITDA 3.19 B3.28 B3.31 B3.58 B3.22 B3.44 B 13.54 B EBIT 2.33 B2.42 B2.42 B2.67 B2.29 B2.49 B 9.87 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 860 M863 M889 M911 M930 M944 M 3.67 B