Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 682 M700 M785 M872 M759 M 3.12 B Research & development ————— — Operating income 2.65 B3.23 B3.36 B3.16 B2.95 B 12.7 B Non-Operating Income, Total 57 M-18 M1 M161 M-11 M 133 M Interest expense, net of interest capitalized 376 M390 M406 M410 M400 M 1.61 B Non-Operating Income, excl. Interest Expenses -319 M-408 M-405 M-249 M-411 M -1.47 B Unusual income/expense ————— — Pretax income 2.76 B3.26 B3.41 B10.94 B2.99 B 20.6 B Equity in earnings 51 M43 M52 M44 M52 M 191 M Taxes 461 M608 M671 M594 M559 M 2.43 B Non-controlling/minority interest ————— — After tax other income/expense 73 M71 M53 M10 M92 M 226 M Net income before discontinued operations 1.87 B2.25 B2.28 B2.16 B1.98 B 8.68 B Discontinued operations ————— — Net income 1.87 B2.25 B2.28 B2.16 B1.98 B 8.68 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.87 B2.25 B2.28 B2.16 B1.98 B 8.68 B Basic earnings per share (Basic EPS) 2.613.153.23.042.79 12.18 Diluted earnings per share (Diluted EPS) 2.63.143.183.032.78 12.13 Average basic shares outstanding 714.9714.5712.9713.4710.7 — Diluted shares outstanding 718.2717.6715.9716.4713.5 — EBITDA 2.75 B3.34 B3.48 B3.28 B3.06 B 13.16 B EBIT 2.65 B3.23 B3.36 B3.16 B2.95 B 12.7 B Cost of revenue 620 M654 M666 M—676 M — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 107 M106 M121 M123 M111 M 461 M