Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 307 M347 M375 M461 M401 M400 M 1.64 B Research & development 46 M50 M59 M68 M56 M70 M 253 M Operating income 474 M472 M491 M356 M517 M600 M 1.96 B Non-Operating Income, Total -2 M24 M-1 M3 M23 M-2 M 23 M Interest expense, net of interest capitalized 46 M46 M65 M68 M71 M80 M 284 M Non-Operating Income, excl. Interest Expenses -3 M26 M1 M2 M22 M-1 M 24 M Unusual income/expense 1 M-2 M-2 M1 M1 M-1 M -1 M Pretax income 426 M450 M425 M291 M469 M518 M 1.7 B Equity in earnings 3 M-3 M1 M1 M2 M1 M 5 M Taxes 99 M111 M112 M87 M106 M122 M 427 M Non-controlling/minority interest 5 M3 M3 M2 M1 M1 M 7 M After tax other income/expense —————— — Net income before discontinued operations 322 M336 M310 M202 M362 M395 M 1.27 B Discontinued operations —————— — Net income 322 M336 M310 M202 M362 M395 M 1.27 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 321 M335 M309 M202 M361 M394 M 1.27 B Basic earnings per share (Basic EPS) 1.881.961.811.192.122.33 7.45 Diluted earnings per share (Diluted EPS) 1.881.961.811.182.122.33 7.44 Average basic shares outstanding 170.5 M170.6 M170.5 M170.5 M170 M169.1 M — Diluted shares outstanding 171.3 M171.2 M171.1 M171.1 M170.7 M169.6 M — EBITDA 547 M541 M568 M656 M604 M691 M 2.52 B EBIT 474 M472 M491 M356 M517 M600 M 1.96 B Cost of revenue 1.71 B1.77 B1.88 B2 B1.89 B2.02 B 7.79 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 73 M69 M77 M300 M87 M91 M 555 M