Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 427 M425 M422 M436 M425 M 1.71 B Research & development ————— — Operating income 804 M861 M836 M801 M830 M 3.33 B Non-Operating Income, Total 13 M6 M9 M1 M29 M 45 M Interest expense, net of interest capitalized 140 M145 M143 M146 M151 M 585 M Non-Operating Income, excl. Interest Expenses -138 M-143 M-141 M-144 M-149 M -577 M Unusual income/expense 11 M4 M7 M-1 M27 M 37 M Pretax income 665 M720 M645 M564 M656 M 2.58 B Equity in earnings -12 M-2 M-57 M-92 M-52 M -203 M Taxes 170 M170 M95 M20 M131 M 416 M Non-controlling/minority interest ————— — After tax other income/expense 2 M23 M1 M-87 M-22 M -85 M Net income before discontinued operations 495 M549.9 M549.67 M544.68 M525.26 M 2.17 B Discontinued operations ————— — Net income 495 M549.9 M549.67 M544.68 M525.26 M 2.17 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 495 M549.9 M549.67 M544.68 M525.26 M 2.17 B Basic earnings per share (Basic EPS) 1.581.761.761.761.7 6.98 Diluted earnings per share (Diluted EPS) 1.581.751.761.761.7 6.97 Average basic shares outstanding 312.97 M313.07 M311.73 M311.88 M309.09 M — Diluted shares outstanding 313.28 M313.37 M312.01 M312.17 M309.27 M — EBITDA 2.21 B2.37 B2.27 B2.09 B2.28 B 9.01 B EBIT 1.77 B1.9 B1.82 B1.63 B1.82 B 7.17 B Cost of revenue 2.31 B2.45 B2.46 B2.4 B2.37 B 9.68 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 434 M463 M459 M458 M461 M 1.84 B