Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 94 M109 M95 M95 M103 M 402 M Research & development ————— — Operating income 536 M778 M777 M602 M678 M 2.83 B Non-Operating Income, Total 19 M2 M-14 M-8 M2 M -18 M Interest expense, net of interest capitalized 145 M151 M159 M165 M162 M 637 M Non-Operating Income, excl. Interest Expenses -143 M-152 M-168 M-168 M-167 M -655 M Unusual income/expense 17 M3 M-5 M-5 M7 M 0 Pretax income 410 M629 M604 M429 M518 M 2.18 B Equity in earnings ————— — Taxes 110 M187 M183 M131 M135 M 636 M Non-controlling/minority interest 02 M1 M1 M-2 M 2 M After tax other income/expense ————— — Net income before discontinued operations 300 M440 M420 M297 M385 M 1.54 B Discontinued operations ————— — Net income 300 M440 M420 M297 M385 M 1.54 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 300 M440 M420 M297 M385 M 1.54 B Basic earnings per share (Basic EPS) 1.251.851.791.291.68 6.61 Diluted earnings per share (Diluted EPS) 1.231.841.781.271.66 6.55 Average basic shares outstanding 240 M237 M234 M236 M229 M — Diluted shares outstanding 243 M239 M237 M238 M232 M — EBITDA 577 M821 M823 M649 M728 M 3.02 B EBIT 536 M778 M777 M602 M678 M 2.83 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 41 M43 M46 M47 M50 M 186 M