Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 32 M35 M34 M34 M35 M40 M 143 M Research & development —————— — Operating income 313 M221 M257 M223 M349 M196 M 1.02 B Non-Operating Income, Total 80 M80 M91 M92 M86 M95 M 364 M Interest expense, net of interest capitalized 114 M120 M119 M124 M128 M141 M 512 M Non-Operating Income, excl. Interest Expenses -34 M-40 M-31 M-33 M-42 M-43 M -149 M Unusual income/expense 003 M1 M0-3 M 1 M Pretax income 233 M141 M166 M131 M263 M101 M 661 M Equity in earnings 14 M17 M13 M10 M18 M19 M 60 M Taxes 62 M9 M47 M43 M18 M41 M 149 M Non-controlling/minority interest —————— — After tax other income/expense 5 M13 M1 M01 M25 M 27 M Net income before discontinued operations 295 M150 M213 M174 M281 M142 M 810 M Discontinued operations —————— — Net income 295 M150 M213 M174 M281 M142 M 810 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 295 M150 M213 M174 M281 M142 M 810 M Basic earnings per share (Basic EPS) 1.150.580.830.681.090.55 3.15 Diluted earnings per share (Diluted EPS) 1.150.580.830.681.090.54 3.14 Average basic shares outstanding 256.6 M256.5 M256.8 M256.9 M257 M257 M 1.03 B Diluted shares outstanding 256.9 M256.8 M257.2 M257.3 M257.8 M257.8 M 1.03 B EBITDA 905 M174 M869 M838 M1 B124 M 2.83 B EBIT 711 M-26 M658 M630 M793 M-92 M 1.99 B Cost of revenue 165 M149 M158 M151 M166 M150 M 625 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 194 M200 M211 M208 M211 M216 M 846 M