Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 2.62 B2.54 B2.53 B3.03 B3.03 B2.68 B 11.27 B Research & development —————— — Operating income 9.81 B11.6 B10.71 B10.93 B8.03 B82.33 B 112 B Non-Operating Income, Total -31 M-113 M-90 M-119 M-78 M-62 M -349 M Interest expense, net of interest capitalized 297 M205 M145 M90 M163 M295 M 693 M Non-Operating Income, excl. Interest Expenses -328 M-318 M-235 M-209 M-241 M-357 M -1.04 B Unusual income/expense —————— — Pretax income 9.81 B11.6 B10.71 B10.93 B8.03 B6.97 B 36.63 B Equity in earnings —————— — Taxes 1.86 B3.57 B3.35 B3.16 B1.42 B2.5 B 10.43 B Non-controlling/minority interest 345 M320 M272 M220 M108 M289 M 889 M After tax other income/expense —————— — Net income before discontinued operations 7.61 B7.71 B7.08 B7.55 B6.5 B4.18 B 25.31 B Discontinued operations —————— — Net income 7.61 B7.71 B7.08 B7.55 B6.5 B4.18 B 25.31 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 7.61 B7.71 B7.08 B7.55 B6.5 B4.18 B 25.31 B Basic earnings per share (Basic EPS) 1.721.761.641.761.541 5.94 Diluted earnings per share (Diluted EPS) 1.721.761.641.761.541 5.94 Average basic shares outstanding 4.3 B4.37 B4.33 B4.29 B4.3 B4.2 B — Diluted shares outstanding 4.3 B4.37 B4.33 B4.29 B4.3 B4.2 B — EBITDA 16.4 B17.3 B16.81 B17.41 B15.75 B13.74 B 63.7 B EBIT 9.81 B11.6 B10.71 B10.93 B8.03 B6.97 B 36.63 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 6.58 B5.7 B6.1 B6.47 B7.71 B6.77 B 27.06 B