Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 22.81 M23.78 M23.41 M12 M19.46 M 78.66 M Research & development ————— — Operating income -42.79 M1.37 B1.51 B1.3 B581.85 M 4.76 B Non-Operating Income, Total 318.72 M351.78 M306.06 M163.82 M-437.9 M 383.76 M Interest expense, net of interest capitalized 27.09 M31.79 M30.58 M31.39 M31.79 M 125.55 M Non-Operating Income, excl. Interest Expenses 291.63 M319.99 M275.48 M132.43 M-469.69 M 258.2 M Unusual income/expense ————— — Pretax income -70.79 M1.34 B1.48 B1.26 B548.81 M 4.63 B Equity in earnings 17.83 M20.33 M12.55 M20.62 M20.48 M 73.99 M Taxes -45.52 M176.87 M148.86 M116.13 M32.98 M 474.84 M Non-controlling/minority interest -195.25 M328.34 M415.2 M387.12 M222.45 M 1.35 B After tax other income/expense ————— — Net income before discontinued operations 169.99 M835.35 M916.51 M760.48 M293.38 M 2.81 B Discontinued operations ————— — Net income 169.99 M835.35 M916.51 M760.48 M293.38 M 2.81 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 161.15 M826.51 M907.67 M751.64 M284.54 M 2.77 B Basic earnings per share (Basic EPS) 3.2917.2519.4716.226.6 59.54 Diluted earnings per share (Diluted EPS) 3.2717.219.416.166.57 59.33 Average basic shares outstanding 48.33 M47.14 M45.84 M46.32 M42.43 M — Diluted shares outstanding 48.51 M47.29 M46.01 M46.48 M42.63 M — EBITDA 603.74 M2.01 B2.17 B1.97 B1.1 B 7.26 B EBIT -43.7 M1.37 B1.51 B1.3 B580.6 M 4.76 B Cost of revenue 3.39 B1.68 B1.54 B1.55 B1.51 B 6.28 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 647.43 M642.61 M659.72 M672.16 M521.85 M 2.5 B