Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 80.41 M47.92 M83.21 M92.93 M96.99 M 321.05 M Research & development 45.65 M42.01 M42.35 M36.73 M41.76 M 162.85 M Operating income 31.52 M91.97 M158.93 M184.97 M100.29 M 536.15 M Non-Operating Income, Total -5.73 M-8.75 M-4.53 M-3.75 M-3.98 M -21.01 M Interest expense, net of interest capitalized 16.81 M16.81 M21.23 M20.59 M17.71 M 76.34 M Non-Operating Income, excl. Interest Expenses -16.81 M-16.81 M-21.23 M-20.59 M-17.71 M -76.34 M Unusual income/expense 11.07 M8.06 M16.7 M16.84 M13.73 M 55.33 M Pretax income 25.79 M83.21 M154.4 M181.22 M96.31 M 515.14 M Equity in earnings ————— — Taxes 3.94 M28.16 M27.71 M8.69 M12.34 M 76.91 M Non-controlling/minority interest 725 K635 K93 K768 K615 K 2.11 M After tax other income/expense -5.97 M4.66 M1.43 M6.46 M5.87 M 18.41 M Net income before discontinued operations 21.13 M54.42 M126.59 M171.76 M83.35 M 436.12 M Discontinued operations ————— — Net income 21.13 M54.42 M126.59 M171.76 M83.35 M 436.12 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 21.13 M54.42 M126.59 M171.76 M83.35 M 436.12 M Basic earnings per share (Basic EPS) 0.090.220.510.690.34 1.76 Diluted earnings per share (Diluted EPS) 0.090.220.510.680.33 1.74 Average basic shares outstanding 246.85 M247.09 M247.16 M247.08 M247.55 M — Diluted shares outstanding 247.84 M247.81 M248.3 M248.45 M249.57 M — EBITDA 185.34 M250.81 M322.54 M350.7 M271.19 M 1.2 B EBIT 31.52 M91.97 M158.93 M184.97 M100.29 M 536.15 M Cost of revenue 1.16 B1.33 B1.7 B1.57 B1.45 B 6.05 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 153.82 M158.84 M163.61 M165.73 M170.9 M 659.09 M