Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 1.46 B1.54 B1.57 B1.54 B1.54 B1.56 B 6.22 B Research & development —————— — Operating income 567 M1.98 B2.46 B3.2 B2.23 B2.88 B 10.77 B Non-Operating Income, Total -61 M6 M27 M-20 M49 M60 M 116 M Interest expense, net of interest capitalized 99 M99 M111 M116 M116 M113 M 456 M Non-Operating Income, excl. Interest Expenses -160 M-93 M-84 M-136 M-67 M-53 M -340 M Unusual income/expense —————— — Pretax income 468 M1.88 B2.34 B3.1 B2.12 B2.77 B 10.33 B Equity in earnings 53 M42 M74 M57 M23 M75 M 229 M Taxes 73 M372 M456 M607 M408 M559 M 2.03 B Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 395 M1.51 B1.89 B2.5 B1.71 B2.21 B 8.3 B Discontinued operations —————— — Net income 395 M1.51 B1.89 B2.5 B1.71 B2.21 B 8.3 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 392 M1.5 B1.88 B2.48 B1.7 B2.19 B 8.24 B Basic earnings per share (Basic EPS) 1.736.638.3711.17.8910.41 37.77 Diluted earnings per share (Diluted EPS) 1.76.538.2410.967.7810.26 37.24 Average basic shares outstanding 226.9 M225.9 M224.1 M224.2 M215.2 M210.5 M — Diluted shares outstanding 230.4 M229.3 M227.5 M227.6 M218.4 M213.6 M — EBITDA 755 M2.14 B2.62 B3.36 B2.43 B3.05 B 11.46 B EBIT 567 M1.98 B2.46 B3.2 B2.23 B2.88 B 10.77 B Cost of revenue 9.78 B8.59 B8.44 B7.67 B8.15 B7.71 B 31.97 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 188 M164 M166 M162 M193 M170 M 691 M