Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Selling/general/admin expenses 191 M171 M196 M204 M163 M 734 M Research & development ————— — Operating income 278 M239 M221 M193 M234 M 887 M Non-Operating Income, Total 0-12 M1 M-1 M0 -12 M Interest expense, net of interest capitalized 58 M53 M51 M53 M53 M 210 M Non-Operating Income, excl. Interest Expenses -58 M-65 M-50 M-54 M-53 M -222 M Unusual income/expense ————— — Pretax income 219 M185 M170 M139 M181 M 675 M Equity in earnings 1 M———1 M — Taxes 55 M47 M43 M35 M40 M 165 M Non-controlling/minority interest ————— — After tax other income/expense -52 M-36 M-6 M19 M-3 M -26 M Net income before discontinued operations 165 M138 M127 M104 M142 M 511 M Discontinued operations ————— — Net income 165 M138 M127 M104 M142 M 511 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 165 M138 M127 M104 M142 M 511 M Basic earnings per share (Basic EPS) 0.550.450.420.350.48 1.7 Diluted earnings per share (Diluted EPS) 0.550.460.420.340.48 1.7 Average basic shares outstanding 304.9 M304 M302.2 M301.7 M300.2 M 1.21 B Diluted shares outstanding 306.1 M305.1 M303.2 M302.4 M300.8 M 1.21 B EBITDA 435 M344 M366 M333 M376 M 1.42 B EBIT 296 M207 M235 M203 M250 M 895 M Cost of revenue 1.71 B1.64 B1.68 B1.78 B1.76 B 6.86 B Other cost of goods sold —1.64 B1.68 B1.78 B1.76 B 6.86 B Depreciation & amortization (cash flow) 139 M137 M131 M130 M126 M 524 M