Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 218.4 M238.4 M216.2 M222.2 M227.1 M 903.9 M Research & development ————— — Operating income 164.9 M393.8 M-37.4 M520 M-114.6 M 761.8 M Non-Operating Income, Total 162.5 M677.8 M-427.6 M926.4 M-861.3 M 315.3 M Interest expense, net of interest capitalized 27.8 M28 M29.8 M38.3 M38.6 M 134.7 M Non-Operating Income, excl. Interest Expenses 134.7 M649.7 M-457.4 M888 M-899.9 M 180.4 M Unusual income/expense 0100 K0100 K— — Pretax income 171 M440.6 M85.8 M461.8 M-179 M 809.2 M Equity in earnings ————— — Taxes 12.4 M112.5 M-26.7 M116.3 M-37.1 M 165 M Non-controlling/minority interest 28.6 M8.4 M111.6 M-12.6 M-9.7 M 97.7 M After tax other income/expense -12.6 M-24.2 M900 K2 M2.1 M -19.2 M Net income before discontinued operations 130 M319.7 M900 K358.1 M-132.2 M 546.5 M Discontinued operations ————— — Net income 130 M319.7 M900 K358.1 M-132.2 M 546.5 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 130 M319.7 M900 K358.1 M-132.2 M 546.5 M Basic earnings per share (Basic EPS) 0.360.8901-0.37 1.52 Diluted earnings per share (Diluted EPS) 0.350.8700.96-0.37 1.46 Average basic shares outstanding 359.46 M360.36 M360.07 M359.68 M359.19 M — Diluted shares outstanding 366.34 M366.97 M376.49 M370.91 M359.19 M — EBITDA 211.8 M441.5 M11.1 M569 M-64.1 M 957.5 M EBIT 164.9 M393.8 M-37.4 M520 M-114.6 M 761.8 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 46.9 M47.7 M48.5 M49 M50.5 M 195.7 M