Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 436 M450 M485 M499 M439 M 1.87 B Research & development 233 M231 M237 M269 M252 M 989 M Operating income 582 M692 M770 M944 M525 M 2.93 B Non-Operating Income, Total -35 M-12 M-45 M-84 M-84 M -225 M Interest expense, net of interest capitalized 69 M71 M103 M117 M111 M 402 M Non-Operating Income, excl. Interest Expenses -120 M-126 M-189 M-227 M-215 M -757 M Unusual income/expense 16 M43 M41 M26 M20 M 130 M Pretax income 547 M680 M725 M860 M441 M 2.71 B Equity in earnings ————— — Taxes 115 M165 M161 M211 M73 M 610 M Non-controlling/minority interest 2 M2 M2 M02 M 6 M After tax other income/expense ————— — Net income before discontinued operations 430 M513 M562 M649 M366 M 2.09 B Discontinued operations ————— — Net income 430 M513 M562 M649 M366 M 2.09 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 430 M513 M562 M649 M366 M 2.09 B Basic earnings per share (Basic EPS) 2.583.083.373.92.21 12.56 Diluted earnings per share (Diluted EPS) 2.533.043.333.852.18 12.4 Average basic shares outstanding 166.9 M166.8 M166.6 M166.6 M165.8 M — Diluted shares outstanding 169.8 M168.8 M169 M169 M168 M — EBITDA 1.28 B1.42 B1.52 B1.58 B1.27 B 5.79 B EBIT 1.19 B1.34 B1.4 B1.44 B1.13 B 5.3 B Cost of revenue 1.23 B1.35 B1.46 B1.61 B1.35 B 5.77 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 81 M86 M115 M143 M143 M 487 M