Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 243.1 M237.5 M233.7 M233 M236.5 M 940.7 M Research & development ————— — 영업 이익 1.08 B1.25 B1.2 B1.23 B1.16 B 4.85 B Non-Operating Income, Total 225.6 M-636.6 M-685.9 M-283.3 M-195.8 M -1.8 B Interest expense, net of interest capitalized 321.2 M325.3 M342.6 M347.1 M344.4 M 1.36 B Non-Operating Income, excl. Interest Expenses -610.3 M-623.7 M-654.6 M-658.1 M-648.4 M -2.58 B Unusual income/expense 514.7 M-338.2 M-373.9 M27.7 M108.2 M -576.2 M Pretax income 1.31 B617.5 M511.8 M950 M964.9 M 3.04 B Equity in earnings ————— — Taxes 75.2 M118.9 M131.3 M37.4 M128.1 M 415.7 M Non-controlling/minority interest 900 K9.9 M13.7 M59.3 M16.1 M 99 M After tax other income/expense —-351.3 M-475.3 M30.3 M— — Net income before discontinued operations 1.23 B498.6 M380.5 M912.6 M836.8 M 2.63 B Discontinued operations 00000 0 Net income 1.23 B498.6 M380.5 M912.6 M836.8 M 2.63 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.23 B488.7 M366.8 M853.3 M820.7 M 2.53 B Basic earnings per share (Basic EPS) 2.631.050.781.821.76 5.41 Diluted earnings per share (Diluted EPS) 2.621.040.781.821.76 5.4 Average basic shares outstanding 467.01 M467.64 M468.18 M468.29 M467.92 M 1.87 B Diluted shares outstanding 468.12 M468.52 M468.79 M469.04 M468.76 M 1.88 B EBITDA 1.97 B1.47 B1.42 B1.46 B2.04 B 6.38 B EBIT 1.08 B1.25 B1.2 B1.23 B1.16 B 4.85 B Cost of revenue 622.6 M599.6 M640.6 M657 M676.9 M 2.57 B Other cost of goods sold 622.6 M599.6 M640.6 M657 M676.9 M 2.57 B Depreciation & amortization (cash flow) 892 M214.1 M218.9 M226.2 M879.7 M 1.54 B