Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 1.37 B1.35 B1.34 B1.41 B1.48 B1.45 B 5.68 B Research & development —————— — Operating income 1.07 B833 M1.3 B1.37 B1.41 B1.11 B 5.18 B Non-Operating Income, Total -17 M-49 M-10 M-12 M-29 M-55 M -106 M Interest expense, net of interest capitalized 50 M50 M50 M50 M49 M50 M 199 M Non-Operating Income, excl. Interest Expenses -67 M-99 M-60 M-62 M-78 M-105 M -305 M Unusual income/expense —————— — Pretax income 1.07 B783 M1.25 B1.32 B1.41 B1.06 B 5.03 B Equity in earnings —————— — Taxes 221 M153 M251 M238 M282 M201 M 972 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 853 M630 M995 M1.08 B1.13 B856 M 4.06 B Discontinued operations —————— — Net income 853 M630 M995 M1.08 B1.13 B856 M 4.06 B Dilution adjustment 000000 0 Preferred dividends 5 M5 M5 M6 M5 M5 M 21 M Diluted net income available to common stockholders 848 M625 M990 M1.07 B1.13 B851 M 4.04 B Basic earnings per share (Basic EPS) 2.922.183.493.824.023.08 14.41 Diluted earnings per share (Diluted EPS) 2.882.153.443.773.963.04 14.21 Average basic shares outstanding 293.9 M286.6 M283.7 M280.9 M282.4 M276.1 M — Diluted shares outstanding 298.6 M290.8 M287.7 M285 M286.5 M279.9 M — EBITDA 1.73 B1.46 B1.92 B1.99 B2.13 B1.78 B 7.82 B EBIT 1.07 B833 M1.3 B1.37 B1.41 B1.11 B 5.18 B Cost of revenue 4.37 B4.61 B4.34 B4.43 B4.38 B4.65 B 17.8 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 662 M625 M642 M657 M716 M674 M 2.69 B