Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 276 M267 M284 M277 M158 M 986 M Research & development ————— — 영업 이익 5.18 B5.26 B4.7 B5.11 B1.32 B 16.38 B Non-Operating Income, Total 153 M139 M24 M170 M-257 M 76 M Interest expense, net of interest capitalized -55 M-54 M-61 M-62 M-2 M -179 M Non-Operating Income, excl. Interest Expenses 208 M193 M85 M232 M-255 M 255 M Unusual income/expense ————— — Pretax income -169 M1.33 B738 M1.17 B-108 M 3.13 B Equity in earnings 153 M139 M24 M170 M-257 M 76 M Taxes -49 M387 M270 M324 M40 M 1.02 B Non-controlling/minority interest 7 M9 M10 M12 M12 M 43 M After tax other income/expense -204 M-267 M-235 M-183 M265 M -420 M Net income before discontinued operations -120 M945 M468 M842 M-148 M 2.11 B Discontinued operations 0000262 M 262 M Net income -120 M945 M468 M842 M114 M 2.37 B Dilution adjustment -5 M-14 M-37 M-16 M-11 M -78 M Preferred dividends 170 M170 M170 M169 M170 M 679 M Diluted net income available to common stockholders -295 M761 M261 M657 M-67 M 1.61 B Basic earnings per share (Basic EPS) -0.350.810.270.67-0.1 1.65 Diluted earnings per share (Diluted EPS) -0.320.770.260.65-0.07 1.61 Average basic shares outstanding 911.8 M941.3 M985.1 M986.4 M975.5 M 3.89 B Diluted shares outstanding 967.1 M982.9 M1.01 B1 B1 B 4 B EBITDA 7.15 B7.18 B6.63 B7.17 B2.94 B 23.91 B EBIT 5.18 B5.26 B4.7 B5.11 B1.32 B 16.38 B Cost of revenue 494 M801 M847 M812 M— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.98 B1.92 B1.94 B2.06 B1.62 B 7.53 B