Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 199.34 M204.26 M176.62 M183.04 M180.7 M194.62 M 734.99 M Research & development —————— — Operating income 449.46 M359.75 M286.65 M284.44 M295.92 M268.2 M 1.14 B Non-Operating Income, Total 256 K39.52 M1.56 M7.69 M12 M16.46 M 37.71 M Interest expense, net of interest capitalized 741 K667 K665 K667 K668 K732 K 2.73 M Non-Operating Income, excl. Interest Expenses -4.12 M-667 K-665 K-667 K-668 K-732 K -2.73 M Unusual income/expense 3.63 M39.52 M1.56 M7.69 M12 M16.46 M 37.71 M Pretax income 449.68 M2.15 B1.72 B1.85 B1.92 B1.91 B 7.39 B Equity in earnings 707 K261 K1.98 M326 K1.25 M1.31 M 4.87 M Taxes 81.22 M63.31 M64.84 M67.28 M67.94 M50.72 M 250.78 M Non-controlling/minority interest 346 K1.57 M265 K2.41 M3.01 M3.08 M 8.76 M After tax other income/expense —————— — Net income before discontinued operations 251.13 M242.45 M213.47 M193.58 M201.44 M174.02 M 782.5 M Discontinued operations —————— — Net income 251.13 M242.45 M213.47 M193.58 M201.44 M174.02 M 782.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 251.13 M242.45 M213.47 M193.58 M201.44 M174.02 M 782.5 M Basic earnings per share (Basic EPS) 2.412.342.111.942.051.8 7.9 Diluted earnings per share (Diluted EPS) 2.372.292.071.922.011.77 7.77 Average basic shares outstanding 104.13 M104.81 M101.25 M99.54 M98.44 M99.07 M 398.29 M Diluted shares outstanding 106.09 M106.85 M103.02 M100.92 M100.05 M100.71 M 404.69 M EBITDA 459.37 M369.45 M295.67 M294.59 M306.32 M278.81 M 1.18 B EBIT 449.46 M359.75 M286.65 M284.44 M295.92 M268.2 M 1.14 B Cost of revenue 1.59 B1.79 B1.43 B1.56 B1.62 B1.64 B 6.25 B Other cost of goods sold 25 K27.34 M14.88 M6.75 M7.19 M0 28.82 M Depreciation & amortization (cash flow) 9.91 M9.7 M9.02 M10.15 M10.4 M10.61 M 40.18 M