Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 147.01 M156.64 M151.27 M169.85 M180.64 M204.31 M 706.07 M Research & development 87.31 M93.54 M88.52 M87.45 M89.96 M98.26 M 364.19 M Operating income 117.33 M125.97 M111.04 M106.41 M98.99 M120.81 M 437.25 M Non-Operating Income, Total 16.26 M6.99 M16.96 M7.58 M7.44 M12.6 M 44.59 M Interest expense, net of interest capitalized 646 K645 K791 K983 K943 K1.18 M 3.9 M Non-Operating Income, excl. Interest Expenses 12.61 M11.01 M8.32 M6.58 M6.45 M8.85 M 30.2 M Unusual income/expense 3.01 M-4.67 M7.85 M25 K48 K2.57 M 10.49 M Pretax income 107.72 M110.29 M94.87 M99.86 M92.59 M130.22 M 417.54 M Equity in earnings —————— — Taxes 30 K716 K290 K38 K136 K799 K 1.26 M Non-controlling/minority interest —————— — After tax other income/expense -410 K736 K940 K-660 K335 K-321 K 294 K Net income before discontinued operations 107.75 M111.01 M95.16 M99.9 M92.72 M128.49 M 416.28 M Discontinued operations —————— — Net income 107.75 M111.01 M95.16 M99.9 M92.72 M128.49 M 416.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 107.75 M111.01 M95.16 M99.9 M92.72 M128.49 M 416.28 M Basic earnings per share (Basic EPS) -0.88-0.9-0.77-0.8-0.74-1.01 -3.32 Diluted earnings per share (Diluted EPS) -0.88-0.9-0.77-0.8-0.74-1.01 -3.32 Average basic shares outstanding 123.05 M122.75 M123.87 M124.11 M124.81 M125.37 M 498.17 M Diluted shares outstanding 123.05 M122.75 M123.87 M124.11 M124.81 M125.37 M 498.17 M EBITDA ——105.23 M110.27 M127.35 M129.16 M 472.01 M EBIT ——95 M100.22 M117.94 M119.11 M 432.28 M Cost of revenue ——74.72 M81.2 M93.59 M99.49 M 349.01 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.6 M10.45 M10.24 M10.04 M9.41 M10.05 M 39.74 M