Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26 TTM Selling/general/admin expenses 1.4 B1.43 B1.42 B1.52 B1.22 B1.4 B1.41 B 5.55 B Research & development ——————— — Operating income 403 M513 M697 M-129 M819 M677 M596 M 1.96 B Non-Operating Income, Total -153 M58 M72 M-73 M13 M12 M67 M 19 M Interest expense, net of interest capitalized 67 M———42 M60 M58 M — Non-Operating Income, excl. Interest Expenses -153 M58 M72 M-73 M-29 M-48 M9 M -141 M Unusual income/expense ——————— — Pretax income 408 M501 M705 M355 M708 M738 M917 M 2.72 B Equity in earnings 01 M4 M1 M1 M1 M1 M 4 M Taxes 47 M26 M87 M85 M152 M126 M165 M 528 M Non-controlling/minority interest 32 M48 M77 M65 M——— — After tax other income/expense -8 M-24 M18 M34 M-1 M-24 M— — Net income before discontinued operations 329 M427 M541 M205 M555 M609 M749 M 2.12 B Discontinued operations 90 M51 M160 M1.49 B-31 M4 M0 1.46 B Net income 419 M478 M701 M1.69 B524 M613 M749 M 3.58 B Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 419 M478 M701 M1.69 B524 M613 M749 M 3.58 B Basic earnings per share (Basic EPS) 0.630.731.072.610.861.011.23 5.71 Diluted earnings per share (Diluted EPS) 0.630.721.072.610.8511.23 5.69 Average basic shares outstanding 662 M659.1 M655.4 M651.8 M611 M612 M610 M — Diluted shares outstanding 665 M661 M657.4 M654.1 M614 M614 M612 M — EBITDA 596 M595 M887 M151 M983 M846 M860 M 2.84 B EBIT 403 M513 M697 M-129 M819 M677 M596 M 1.96 B Cost of revenue 3.5 B3.61 B3.81 B4.09 B3.72 B3.88 B4.14 B 15.83 B Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 193 M202 M190 M280 M164 M169 M264 M 877 M