Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 778.92 M1 B1.01 B1.3 B961.52 M1.13 B 4.41 B Research & development —————— — Operating income 114.77 M486.65 M792.45 M-142.66 M-370.52 M521.92 M 801.2 M Non-Operating Income, Total 31.11 M1.51 M22.87 M37.43 M69.12 M96.23 M 225.65 M Interest expense, net of interest capitalized 80.34 M72.05 M80.29 M83.35 M90.52 M97.23 M 351.39 M Non-Operating Income, excl. Interest Expenses -46.28 M-34.16 M-43.63 M-41.52 M-33.75 M-56.66 M -175.56 M Unusual income/expense -2.95 M-36.38 M-13.79 M-4.4 M12.35 M55.66 M 49.82 M Pretax income 66.01 M420.39 M729.82 M-185.69 M-412.1 M518.6 M 650.63 M Equity in earnings 479 K4.27 M-5.21 M3.67 M-2.88 M-4.46 M -8.88 M Taxes 19.71 M117.64 M251.84 M-49.41 M-32.09 M115.72 M 286.06 M Non-controlling/minority interest 23.1 M59.33 M46.52 M65.82 M9.09 M108.44 M 229.86 M After tax other income/expense -8.88 M5.25 M-2.31 M-4.37 M6 M8.86 M 8.19 M Net income before discontinued operations 23.2 M243.41 M431.46 M-202.1 M-389.1 M294.45 M 134.7 M Discontinued operations —————— — Net income 23.2 M243.41 M431.46 M-202.1 M-389.1 M294.45 M 134.7 M Dilution adjustment 000008.47 M 8.47 M Preferred dividends 98.09 M147.8 M259.85 M45.06 M41.28 M46.54 M 392.73 M Diluted net income available to common stockholders -74.89 M95.61 M171.61 M-247.16 M-430.38 M256.37 M -249.56 M Basic earnings per share (Basic EPS) -0.320.410.74-1.07-1.851.06 -1.12 Diluted earnings per share (Diluted EPS) -0.320.410.73-1.06-1.851.05 -1.13 Average basic shares outstanding 231.22 M231.85 M232.04 M231.84 M232.4 M232.84 M — Diluted shares outstanding 231.22 M234.42 M234.75 M231.84 M232.4 M244.04 M — EBITDA 234.58 M561.04 M924.5 M92.83 M-264.27 M665.46 M 1.42 B EBIT 81.44 M397.56 M753.62 M-271.77 M-438.72 M470.82 M 513.96 M Cost of revenue 2.25 B5.21 B6.44 B4.86 B2.48 B5.72 B 19.5 B Other cost of goods sold 2.25 B5.21 B6.44 B4.86 B2.48 B5.72 B 19.5 B Depreciation & amortization (cash flow) 153.14 M163.49 M170.88 M364.6 M174.45 M194.64 M 904.57 M