Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 46.89 M50.61 M54.74 M64.48 M88.23 M 258.06 M Research & development ————— — Operating income 727.62 M744.2 M812.91 M890.67 M762.16 M 3.21 B Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 227 M232.72 M242.79 M272.33 M275.66 M 1.02 B Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 986.73 M1.09 B1.2 B1.34 B1.02 B 4.65 B Equity in earnings 30.36 M122.88 M143.92 M206.94 M-21.25 M 452.48 M Taxes ————— — Non-controlling/minority interest 63.33 M86.71 M95.69 M490.78 M88.13 M 761.31 M After tax other income/expense ————— — Net income before discontinued operations 477.86 M643.68 M702.7 M3.54 B568.53 M 5.45 B Discontinued operations ————— — Net income 477.86 M643.68 M702.7 M3.54 B568.53 M 5.45 B Dilution adjustment -63.33 M-86.71 M-95.69 M-490.78 M-88.13 M -761.31 M Preferred dividends 834 K834 K834 K835 K834 K 3.34 M Diluted net income available to common stockholders 413.7 M556.13 M606.17 M3.05 B479.57 M 4.69 B Basic earnings per share (Basic EPS) 1.271.71.869.351.48 14.39 Diluted earnings per share (Diluted EPS) 1.271.71.869.351.48 14.39 Average basic shares outstanding 326.31 M326.49 M326.49 M326.18 M324.96 M — Diluted shares outstanding 326.31 M326.49 M326.49 M326.18 M324.96 M — EBITDA ————— — EBIT 727.62 M744.2 M812.91 M890.67 M762.16 M 3.21 B Cost of revenue 166.96 M166.05 M175.41 M192.47 M210.96 M 744.89 M Other cost of goods sold 166.96 M166.05 M175.41 M192.47 M210.96 M 744.89 M Depreciation & amortization (cash flow) ————— —