Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26 TTM Selling/general/admin expenses 427 M454 M491 M494 M538 M536 M532 M 2.1 B Research & development ——————— — Operating income 690 M748 M857 M916 M963 M954 M981 M 3.81 B Non-Operating Income, Total -1 M-1 M1 M-11 M3 M-1 M0 -9 M Interest expense, net of interest capitalized 6 M14 M28 M29 M30 M32 M31 M 122 M Non-Operating Income, excl. Interest Expenses -6 M-14 M-27 M-29 M-30 M-32 M-31 M -122 M Unusual income/expense -1 M-1 M0-11 M3 M-1 M0 -9 M Pretax income 706 M755 M846 M897 M961 M942 M971 M 3.77 B Equity in earnings ——————— — Taxes 178 M742 M208 M233 M210 M87 M223 M 753 M Non-controlling/minority interest ——————— — After tax other income/expense -12 M-22 M-26 M-20 M-4 M29 M26 M 31 M Net income before discontinued operations 529 M13 M638 M663 M751 M855 M748 M 3.02 B Discontinued operations -1 M000-1 M00 — Net income 528 M13 M638 M663 M750 M855 M748 M 3.02 B Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 528 M13 M638 M663 M750 M855 M748 M 3.02 B Basic earnings per share (Basic EPS) 1.770.042.162.232.552.922.57 10.27 Diluted earnings per share (Diluted EPS) 1.750.042.142.232.532.92.55 10.21 Average basic shares outstanding 299 M298 M296 M297 M294 M293 M291 M — Diluted shares outstanding 301 M300 M298 M299 M297 M295 M293 M — EBITDA 1.04 B1.03 B1.18 B1.11 B1.39 B1.39 B1.42 B 5.31 B EBIT 851 M920 M1.05 B863 M1.13 B1.15 B1.16 B 4.31 B Cost of revenue 2.48 B2.68 B2.93 B3.09 B2.93 B3 B3.33 B 12.34 B Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 186 M192 M216 M244 M259 M243 M256 M 1 B