Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 13 M11 M9 M7 M10 M 37 M Research & development ————— — Operating income 276 M271 M249 M220 M203 M 943 M Non-Operating Income, Total 3 M-2 M-1 M-5 M— — Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 0000— — Unusual income/expense 3 M-2 M-1 M-5 M— — Pretax income 267 M259 M241 M207 M194 M 901 M Equity in earnings ————— — Taxes 68 M61 M69 M40 M50 M 220 M Non-controlling/minority interest 2 M2 M1 M2 M2 M 7 M After tax other income/expense ————— — Net income before discontinued operations 197 M196 M171 M165 M142 M 674 M Discontinued operations ————— — Net income 197 M196 M171 M165 M142 M 674 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 197 M196 M171 M165 M142 M 674 M Basic earnings per share (Basic EPS) 3.053.042.662.592.25 10.54 Diluted earnings per share (Diluted EPS) 32.992.612.562.22 10.38 Average basic shares outstanding 64.5 M64.5 M64.3 M64.2 M63.2 M — Diluted shares outstanding 65.6 M65.6 M65.4 M65.2 M64 M — EBITDA 501 M516 M500 M445 M435 M 1.9 B EBIT 446 M463 M443 M388 M380 M 1.67 B Cost of revenue 1.35 B1.36 B1.36 B1.33 B1.39 B 5.43 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 55 M53 M57 M57 M55 M 222 M