Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 2.2 B2.07 B2.03 B1.8 B2.26 B 8.16 B Research & development ————— — Operating income 1.04 B1.41 B1.62 B2.15 B1.32 B 6.5 B Non-Operating Income, Total 64 M62 M74 M36 M66 M 238 M Interest expense, net of interest capitalized 49 M74 M63 M61 M77 M 275 M Non-Operating Income, excl. Interest Expenses 64 M-12 M11 M246 M-11 M 234 M Unusual income/expense ———-271 M— — Pretax income 1.05 B1.4 B1.63 B2.13 B1.31 B 6.46 B Equity in earnings ———52 M— — Taxes 220 M232 M380 M270 M276 M 1.16 B Non-controlling/minority interest 47 M53 M64 M173 M418 M 708 M After tax other income/expense -57 M-112 M-40 M-93 M-76 M -321 M Net income before discontinued operations 784 M1.11 B1.19 B1.68 B614 M 4.59 B Discontinued operations ————— — Net income 784 M1.11 B1.19 B1.68 B614 M 4.59 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 784 M1.11 B1.19 B1.68 B614 M 4.59 B Basic earnings per share (Basic EPS) 6.288.959.6313.695.17 37.44 Diluted earnings per share (Diluted EPS) 6.258.929.5913.625.15 37.28 Average basic shares outstanding 124.9 M124 M123.2 M123.6 M118.7 M — Diluted shares outstanding 125.5 M124.4 M123.7 M124.1 M119.2 M — EBITDA 1.19 B1.59 B1.81 B2.35 B1.51 B 7.26 B EBIT 1.04 B1.41 B1.62 B2.15 B1.32 B 6.5 B Cost of revenue 94.55 B99.61 B102.47 B92.25 B101.69 B 396.03 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 157 M188 M188 M196 M195 M 767 M