Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 59.1 M46.89 M50.61 M54.74 M64.48 M88.23 M 258.06 M Research & development —————— — Operating income 835.75 M727.62 M744.2 M812.91 M890.67 M762.16 M 3.21 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 227.41 M227 M232.72 M242.79 M272.33 M275.66 M 1.02 B Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 1.11 B986.73 M1.09 B1.2 B1.34 B1.02 B 4.65 B Equity in earnings 140.95 M30.36 M122.88 M143.92 M206.94 M-21.25 M 452.48 M Taxes —————— — Non-controlling/minority interest 103.69 M63.33 M86.71 M95.69 M490.78 M88.13 M 761.31 M After tax other income/expense —————— — Net income before discontinued operations 771.76 M477.86 M643.68 M702.7 M3.54 B568.53 M 5.45 B Discontinued operations —————— — Net income 771.76 M477.86 M643.68 M702.7 M3.54 B568.53 M 5.45 B Dilution adjustment -103.69 M-63.33 M-86.71 M-95.69 M-490.78 M-88.13 M -761.31 M Preferred dividends 835 K834 K834 K834 K835 K834 K 3.34 M Diluted net income available to common stockholders 667.23 M413.7 M556.13 M606.17 M3.05 B479.57 M 4.69 B Basic earnings per share (Basic EPS) 2.041.271.71.869.351.48 14.39 Diluted earnings per share (Diluted EPS) 2.041.271.71.869.351.48 14.39 Average basic shares outstanding 326.28 M326.31 M326.49 M326.49 M326.18 M324.96 M — Diluted shares outstanding 326.28 M326.31 M326.49 M326.49 M326.18 M324.96 M — EBITDA —————— — EBIT 835.75 M727.62 M744.2 M812.91 M890.67 M762.16 M 3.21 B Cost of revenue 162.98 M166.96 M166.05 M175.41 M192.47 M210.96 M 744.89 M Other cost of goods sold 162.98 M166.96 M166.05 M175.41 M192.47 M210.96 M 744.89 M Depreciation & amortization (cash flow) —————— —