Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 111 M130 M109 M110 M99 M133 M 451 M Research & development —————— — Operating income 482 M194 M458 M505 M295 M162 M 1.42 B Non-Operating Income, Total 5 M10 M10 M4 M-5 M11 M 20 M Interest expense, net of interest capitalized 51 M56 M57 M59 M58 M56 M 230 M Non-Operating Income, excl. Interest Expenses -51 M-56 M-57 M-59 M-59 M-56 M -231 M Unusual income/expense 5 M10 M10 M4 M-4 M11 M 21 M Pretax income 436 M148 M411 M450 M233 M117 M 1.21 B Equity in earnings —————— — Taxes 77 M32 M83 M89 M36 M38 M 246 M Non-controlling/minority interest 000000 0 After tax other income/expense 6 M1 M5 M1 M1 M-3 M 4 M Net income before discontinued operations 360 M116 M292 M361 M233 M79 M 965 M Discontinued operations -66 M—36 M53 M46 M1.43 B 1.57 B Net income 294 M116 M328 M414 M279 M1.51 B 2.53 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 294 M116 M328 M414 M279 M1.51 B 2.53 B Basic earnings per share (Basic EPS) 4.881.915.446.864.625.11 42.01 Diluted earnings per share (Diluted EPS) 4.871.95.436.854.5925.06 41.93 Average basic shares outstanding 61.4 M60.9 M60.3 M60.3 M60.5 M60.3 M — Diluted shares outstanding 61.6 M61 M60.4 M60.4 M60.6 M60.4 M — EBITDA 61 M-84 M54 M86 M399 M3.19 B 3.72 B EBIT 312 M-240 M-113 M-73 M242 M3.02 B 3.07 B Cost of revenue 1.82 B1.46 B1.83 B1.82 B1.16 B1.58 B 6.39 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 149 M154 M167 M159 M157 M167 M 650 M