Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 783 M867 M863 M836 M867 M894 M 3.46 B Research & development —————— — Operating income 687 M2.2 B2.71 B2.69 B1.4 B7.32 B 14.13 B Non-Operating Income, Total 41 M25 M35 M35 M28 M56 M 154 M Interest expense, net of interest capitalized 334 M337 M341 M377 M386 M394 M 1.5 B Non-Operating Income, excl. Interest Expenses -293 M-312 M-306 M-342 M-358 M-338 M -1.34 B Unusual income/expense —————— — Pretax income 383 M1.88 B2.4 B2.35 B1.03 B6.98 B 12.77 B Equity in earnings 230 M212 M976 M204 M176 M256 M 1.61 B Taxes 37 M268 M460 M372 M183 M1.44 B 2.46 B Non-controlling/minority interest 420 M394 M573 M444 M340 M400 M 1.76 B After tax other income/expense —————— — Net income before discontinued operations -74 M1.22 B1.37 B1.53 B511 M5.14 B 8.55 B Discontinued operations —————— — Net income -74 M1.22 B1.37 B1.53 B511 M5.14 B 8.55 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -74 M1.22 B1.37 B1.53 B511 M5.13 B 8.55 B Basic earnings per share (Basic EPS) -0.243.964.515.011.7317.76 29.01 Diluted earnings per share (Diluted EPS) -0.243.964.514.991.7317.73 28.96 Average basic shares outstanding 313 M307 M303 M305 M295 M289 M — Diluted shares outstanding 313 M307 M304 M306 M295 M290 M — EBITDA 1.15 B2.68 B2.51 B2.67 B1.84 B7.82 B 14.85 B EBIT 354 M1.9 B1.67 B1.85 B1.04 B6.98 B 11.53 B Cost of revenue 29.36 B30.02 B31.2 B28.86 B31.26 B43.06 B 134.39 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 793 M789 M841 M828 M809 M838 M 3.32 B