Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 187 M188 M183 M186 M184 M 741 M Research & development ————— — Operating income 1.15 B1.15 B1.06 B1.36 B1.44 B 5.02 B Non-Operating Income, Total -216 M-233 M-224 M-59 M-156 M -672 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -231 M-246 M-235 M-193 M-176 M -850 M Unusual income/expense 15 M13 M11 M134 M20 M 178 M Pretax income 929 M919 M839 M1.3 B1.29 B 4.35 B Equity in earnings 220 M206 M221 M249 M254 M 930 M Taxes 186 M177 M185 M284 M287 M 933 M Non-controlling/minority interest 26 M27 M26 M25 M25 M 103 M After tax other income/expense ————— — Net income before discontinued operations 717 M715 M628 M996 M976 M 3.31 B Discontinued operations ————— — Net income 717 M715 M628 M996 M976 M 3.31 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 713 M711 M624 M996 M971 M 3.3 B Basic earnings per share (Basic EPS) 0.320.320.280.450.44 1.49 Diluted earnings per share (Diluted EPS) 0.320.320.280.450.44 1.49 Average basic shares outstanding 2.22 B2.22 B2.22 B2.22 B2.23 B — Diluted shares outstanding 2.22 B2.22 B2.22 B2.22 B2.23 B — EBITDA 1.75 B1.77 B1.67 B1.98 B2.08 B 7.5 B EBIT 1.15 B1.15 B1.06 B1.36 B1.44 B 5.02 B Cost of revenue 1.48 B1.21 B1.4 B1.45 B1.75 B 5.8 B Other cost of goods sold 1.48 B1.21 B1.4 B1.45 B1.75 B 5.8 B Depreciation & amortization (cash flow) 610 M616 M609 M618 M633 M 2.48 B