Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses —————— — Research & development —————— — Operating income 3.54 B3.71 B4.26 B3.37 B3.89 B4.53 B 16.06 B Non-Operating Income, Total -12 M-11 M-14 M-9 M5 M5 M -13 M Interest expense, net of interest capitalized 01 M1 M01 M1 M 3 M Non-Operating Income, excl. Interest Expenses -12 M-12 M-15 M-9 M4 M4 M -16 M Unusual income/expense —————— — Pretax income 3.5 B3.8 B4.36 B2.92 B3.26 B4.45 B 15 B Equity in earnings 205 M376 M345 M-221 M-403 M159 M -120 M Taxes 659 M652 M751 M675 M676 M955 M 3.06 B Non-controlling/minority interest 147 M109 M135 M109 M144 M168 M 556 M After tax other income/expense —————— — Net income before discontinued operations 2.69 B3.04 B3.48 B2.14 B2.44 B2.82 B 10.87 B Discontinued operations —————— — Net income 2.69 B3.04 B3.48 B2.14 B2.44 B2.82 B 10.87 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.68 B3.03 B3.47 B2.13 B2.43 B2.81 B 10.84 B Basic earnings per share (Basic EPS) 1.721.952.231.371.561.8 6.96 Diluted earnings per share (Diluted EPS) 1.721.952.231.361.561.8 6.95 Average basic shares outstanding 1.56 B1.56 B1.56 B1.56 B1.56 B1.56 B — Diluted shares outstanding 1.56 B1.56 B1.56 B1.56 B1.56 B1.56 B — EBITDA 6.48 B6.6 B7.1 B6.3 B7.13 B7.65 B 28.17 B EBIT 6 B6.11 B6.6 B5.78 B6.62 B7.13 B 26.12 B Cost of revenue 3.04 B3.28 B3.49 B3.57 B3.24 B3.53 B 13.83 B Other cost of goods sold 12 B13.27 B14.22 B13.72 B12.85 B14.97 B 55.76 B Depreciation & amortization (cash flow) 480 M490 M505 M521 M510 M513 M 2.05 B