Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 425 M421 M106.19 M103.86 M102.71 M111.48 M 424.23 M Research & development —————— — Operating income 35 M40 M-67.97 M16.83 M143.82 M373.21 M 465.89 M Non-Operating Income, Total -15 M-19 M73.98 M68.47 M90.02 M74.48 M 306.95 M Interest expense, net of interest capitalized 61 M70 M47.28 M12.31 M5.32 M11.39 M 76.3 M Non-Operating Income, excl. Interest Expenses -79 M-91 M21.36 M53.05 M79.25 M57.75 M 211.4 M Unusual income/expense 3 M2 M5.35 M3.11 M5.45 M5.35 M 19.25 M Pretax income 20 M21 M6.01 M85.3 M233.84 M447.7 M 772.84 M Equity in earnings 37 M43 M69.84 M26.79 M41.9 M37.13 M 175.66 M Taxes 8 M3 M-72.77 M22.93 M54.41 M106.41 M 110.98 M Non-controlling/minority interest 5 M6 M8.63 M7.14 M32.44 M67.99 M 116.2 M After tax other income/expense —————— — Net income before discontinued operations 7 M12 M70.15 M55.23 M146.98 M273.3 M 545.65 M Discontinued operations 16.17 M3.58 M-151.9 M1.25 M-2.39 M25.07 M -127.97 M Net income 7 M12 M-81.75 M56.47 M144.59 M298.37 M 417.68 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 10.01 M-5.6 M-99.67 M37.99 M127.17 M280.97 M 346.46 M Basic earnings per share (Basic EPS) -0.09-0.05-0.850.331.122.45 3.05 Diluted earnings per share (Diluted EPS) -0.09-0.05-0.840.331.092.42 3 Average basic shares outstanding 108 M115 M116.13 M107.64 M106.34 M106.65 M — Diluted shares outstanding 108 M115 M118.84 M107.64 M106.34 M106.65 M — EBITDA ———788.26 M—— — EBIT 35 M40 M-67.97 M759.16 M143.82 M245.35 M 1.08 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———29.1 M—— —