Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 13 M11 M9 M7 M10 M8 M 34 M Research & development —————— — Operating income 276 M271 M249 M220 M203 M188 M 860 M Non-Operating Income, Total 3 M-2 M-1 M-5 M0-2 M -8 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 0002 M00 2 M Unusual income/expense 3 M-2 M-1 M-7 M0-2 M -10 M Pretax income 267 M259 M241 M207 M194 M175 M 817 M Equity in earnings —————— — Taxes 68 M61 M69 M40 M50 M59 M 218 M Non-controlling/minority interest 2 M2 M1 M2 M2 M2 M 7 M After tax other income/expense —————— — Net income before discontinued operations 197 M196 M171 M165 M142 M114 M 592 M Discontinued operations —————— — Net income 197 M196 M171 M165 M142 M114 M 592 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 197 M196 M171 M165 M142 M114 M 592 M Basic earnings per share (Basic EPS) 3.053.042.662.592.251.8 9.3 Diluted earnings per share (Diluted EPS) 32.992.612.562.221.78 9.17 Average basic shares outstanding 64.5 M64.5 M64.3 M64.2 M63.2 M63.3 M — Diluted shares outstanding 65.6 M65.6 M65.4 M65.2 M64 M63.9 M — EBITDA 501 M516 M500 M445 M435 M466 M 1.85 B EBIT 446 M463 M443 M388 M380 M411 M 1.62 B Cost of revenue 1.35 B1.36 B1.36 B1.33 B1.39 B1.42 B 5.5 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 55 M53 M57 M57 M55 M55 M 224 M