Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 261 M220 M246 M315 M285 M233 M 1.08 B Research & development —————— — Operating income -900 M997 M1.51 B1.57 B1.73 B5.2 B 10.01 B Non-Operating Income, Total 120 M86 M86 M88 M132 M116 M 422 M Interest expense, net of interest capitalized 137 M141 M139 M139 M140 M145 M 563 M Non-Operating Income, excl. Interest Expenses -137 M-141 M-139 M-139 M-140 M-145 M -563 M Unusual income/expense 120 M86 M86 M88 M132 M116 M 422 M Pretax income -917 M942 M1.46 B1.52 B1.72 B5.17 B 9.87 B Equity in earnings —————— — Taxes -265 M279 M390 M355 M401 M1.09 B 2.24 B Non-controlling/minority interest -57 M-51 M-29 M35 M59 M353 M 418 M After tax other income/expense —————— — Net income before discontinued operations -595 M714 M1.09 B1.13 B1.26 B3.72 B 7.21 B Discontinued operations —————— — Net income -595 M714 M1.09 B1.13 B1.26 B3.72 B 7.21 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -596 M712 M1.09 B1.13 B1.26 B3.71 B 7.19 B Basic earnings per share (Basic EPS) -1.92.283.543.654.2212.62 24.03 Diluted earnings per share (Diluted EPS) -1.92.283.533.664.2212.62 24.03 Average basic shares outstanding 314 M312 M309 M309 M298 M294 M — Diluted shares outstanding 314 M312 M309 M309 M298 M294 M — EBITDA —————— — EBIT -896 M1 B1.51 B1.56 B1.75 B5.22 B 10.05 B Cost of revenue 29.75 B28.64 B30.4 B28.47 B30.33 B39.01 B 128.2 B Other cost of goods sold 30.57 B29.52 B31.4 B24.2 B29.5 B38.3 B 123.4 B Depreciation & amortization (cash flow) —————— —