Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 2.2 B2.07 B2.03 B1.8 B 8.1 B Research & development ———— — Operating income 1.04 B1.41 B1.62 B2.15 B 6.21 B Non-Operating Income, Total 64 M62 M74 M36 M 236 M Interest expense, net of interest capitalized 49 M74 M63 M61 M 247 M Non-Operating Income, excl. Interest Expenses 64 M62 M74 M307 M 507 M Unusual income/expense ———-271 M — Pretax income 1.05 B1.4 B1.63 B2.13 B 6.2 B Equity in earnings ———52 M — Taxes 220 M232 M380 M270 M 1.1 B Non-controlling/minority interest 47 M53 M64 M173 M 337 M After tax other income/expense -57 M-112 M-40 M-93 M -302 M Net income before discontinued operations 784 M1.11 B1.19 B1.68 B 4.76 B Discontinued operations ———— — Net income 784 M1.11 B1.19 B1.68 B 4.76 B Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 784 M1.11 B1.19 B1.68 B 4.76 B Basic earnings per share (Basic EPS) 6.288.959.6313.69 38.55 Diluted earnings per share (Diluted EPS) 6.258.929.5913.62 38.38 Average basic shares outstanding 124.9 M124 M123.2 M123.6 M — Diluted shares outstanding 125.5 M124.4 M123.7 M124.1 M — EBITDA 1.19 B1.59 B1.81 B2.35 B 6.94 B EBIT 1.04 B1.41 B1.62 B2.15 B 6.21 B Cost of revenue 94.55 B99.61 B102.47 B92.25 B 388.88 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) 157 M188 M188 M196 M 729 M