Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 495 M474 M450 M471 M494 M458 M 1.87 B Research & development —————— — 영업 이익 143 M214 M168 M169 M143 M288 M 768 M Non-Operating Income, Total -110 M273 M-144 M-261 M20 M0 -385 M Interest expense, net of interest capitalized 45 M43 M44 M45 M45 M46 M 180 M Non-Operating Income, excl. Interest Expenses -103 M77 M-124 M-169 M-31 M-49 M -373 M Unusual income/expense -52 M153 M-64 M-137 M6 M3 M -192 M Pretax income 51 M330 M65 M-11 M106 M246 M 406 M Equity in earnings —————— — Taxes 3 M89 M29 M5 M-3 M71 M 102 M Non-controlling/minority interest 7 M5 M000-1 M -1 M After tax other income/expense —————— — Net income before discontinued operations 41 M236 M36 M-16 M109 M176 M 305 M Discontinued operations —————— — Net income 41 M236 M36 M-16 M109 M176 M 305 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 40 M233 M36 M-16 M108 M174 M 302 M Basic earnings per share (Basic EPS) 0.080.450.07-0.030.20.33 0.57 Diluted earnings per share (Diluted EPS) 0.080.450.07-0.030.20.33 0.57 Average basic shares outstanding 140.88 M143.05 M144 M144.62 M145.13 M146.75 M 580.5 M Diluted shares outstanding 140.88 M143.05 M144 M144.62 M145.13 M146.75 M 580.5 M EBITDA 226 M300 M258 M265 M247 M392 M 1.16 B EBIT 143 M214 M168 M169 M143 M293 M 773 M Cost of revenue 854 M894 M791 M913 M1.03 B987 M 3.73 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 83 M86 M90 M96 M104 M99 M 389 M