Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 136 M116 M135 M122 M129 M240 M 626 M Research & development 68 M66 M71 M70 M73 M72 M 286 M Operating income 39 M66 M24 M61 M54 M-36 M 103 M Non-Operating Income, Total -9 M-8 M-11 M-7 M-1 M473 M 454 M Interest expense, net of interest capitalized 7 M7 M6 M7 M6 M6 M 25 M Non-Operating Income, excl. Interest Expenses -5 M-4 M-4 M-5 M-4 M-3 M -16 M Unusual income/expense -4 M-4 M-7 M-2 M3 M476 M 470 M Pretax income 30 M58 M13 M54 M53 M437 M 557 M Equity in earnings —————— — Taxes 5 M14 M4 M14 M16 M102 M 136 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 25 M44 M9 M40 M37 M335 M 421 M Discontinued operations —————— — Net income 25 M44 M9 M40 M37 M335 M 421 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 25 M44 M9 M40 M37 M335 M 421 M Basic earnings per share (Basic EPS) 0.260.460.090.420.413.6 4.52 Diluted earnings per share (Diluted EPS) 0.250.450.090.420.393.47 4.37 Average basic shares outstanding 96.4 M95.1 M95.3 M94.2 M94.4 M93 M — Diluted shares outstanding 98.2 M97.4 M96 M95.5 M96.6 M96.6 M — EBITDA —————— — EBIT 205 M236 M202 M224 M219 M132 M 777 M Cost of revenue 166 M170 M178 M163 M165 M168 M 674 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —