Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 13.47 M14.36 M18.71 M15.91 M16.55 M12.32 M 63.49 M Research & development —————— — Operating income 271.44 M308.21 M258.83 M242.06 M337.16 M363.39 M 1.2 B Non-Operating Income, Total 80.83 M84.03 M87.92 M85.35 M88.12 M87.48 M 348.87 M Interest expense, net of interest capitalized 95.7 M97.85 M97.27 M89.93 M94.06 M92.62 M 373.88 M Non-Operating Income, excl. Interest Expenses -29.75 M-27.63 M-18.71 M-9.16 M-15.66 M-10.28 M -53.81 M Unusual income/expense 14.88 M13.82 M9.36 M4.58 M9.72 M5.14 M 28.8 M Pretax income 190.62 M224.18 M170.92 M156.71 M249.04 M275.92 M 852.59 M Equity in earnings —————— — Taxes 515 K565 K564 K545 K560 K560 K 2.23 M Non-controlling/minority interest 5.41 M6.4 M5.17 M4.73 M7.29 M8.06 M 25.25 M After tax other income/expense —————— — Net income before discontinued operations 184.69 M217.21 M165.18 M151.44 M241.19 M267.3 M 825.11 M Discontinued operations —————— — Net income 184.69 M217.21 M165.18 M151.44 M241.19 M267.3 M 825.11 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 184.57 M217.06 M165.04 M151.25 M240.98 M267.11 M 824.37 M Basic earnings per share (Basic EPS) 0.670.790.60.550.850.95 2.95 Diluted earnings per share (Diluted EPS) 0.670.790.60.540.860.96 2.96 Average basic shares outstanding 273.79 M272.8 M274.83 M277.44 M283.01 M279.61 M 1.11 B Diluted shares outstanding 272.85 M273.53 M275.4 M276.46 M278.8 M280.04 M 1.11 B EBITDA 388.32 M—367.44 M345.02 M452.8 M— — EBIT 320.27 M—298.15 M271.51 M381.06 M— — Cost of revenue 27.69 M—39.25 M53.73 M-37.36 M— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 68.05 M68.2 M69.28 M73.5 M71.74 M68.41 M 282.94 M