Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26 TTM Selling/general/admin expenses 353 M356 M387 M418 M392 M397 M446 M 1.65 B Research & development ——————— — Operating income 3.69 B3.49 B3.38 B3.74 B3.79 B3.88 B3.97 B 15.38 B Non-Operating Income, Total 58 M———4 M13 M8 M — Interest expense, net of interest capitalized 515 M457 M459 M528 M458 M417 M447 M 1.85 B Non-Operating Income, excl. Interest Expenses 58 M———-454 M-404 M-439 M — Unusual income/expense ——————— — Pretax income 749 M671 M563 M2.71 B1.17 B1.14 B1.18 B 6.21 B Equity in earnings ——————— — Taxes 149 M176 M127 M127 M165 M191 M155 M 638 M Non-controlling/minority interest ——————— — After tax other income/expense -31 M10 M-2 M-16 M-16 M-11 M-7 M -50 M Net income before discontinued operations 600 M495 M436 M604 M563 M544 M595 M 2.31 B Discontinued operations ——————— — Net income 600 M495 M436 M604 M563 M544 M595 M 2.31 B Dilution adjustment 000002 M2 M 4 M Preferred dividends 1 M2 M1 M1 M1 M4 M2 M 8 M Diluted net income available to common stockholders 599 M493 M435 M603 M562 M542 M595 M 2.3 B Basic earnings per share (Basic EPS) 2.942.412.163.022.852.763.06 11.69 Diluted earnings per share (Diluted EPS) 2.862.362.122.962.792.723.01 11.48 Average basic shares outstanding 203.7 M204.3 M201.2 M202 M197.1 M196.1 M194 M — Diluted shares outstanding 209.2 M208.7 M205.5 M206.6 M201.4 M199.2 M197.2 M — EBITDA ———3.76 B——— — EBIT 3.67 B3.47 B3.37 B3.72 B3.78 B3.86 B3.95 B 15.3 B Cost of revenue 7 M17 M83 M15 M2 M19 M-24 M 12 M Other cost of goods sold ——————— — Depreciation & amortization (cash flow) ———41 M——— —