Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 470.44 M399.95 M406.4 M436.34 M471.89 M501.81 M 1.82 B Research & development 171.5 M134.89 M135.04 M144.19 M143.55 M160.98 M 583.77 M Operating income 11.04 M176.05 M269.32 M393.26 M575.39 M754 M 1.99 B Non-Operating Income, Total 69.5 M47.27 M62.85 M87.25 M45.99 M134.6 M 330.69 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 54.73 M50.44 M56.26 M59.76 M62.72 M66.39 M 245.13 M Unusual income/expense 14.77 M-3.17 M6.6 M27.48 M-16.73 M68.21 M 85.55 M Pretax income 80.54 M223.32 M332.17 M480.5 M621.38 M888.6 M 2.32 B Equity in earnings —————— — Taxes 3.6 M5.6 M3.6 M3.75 M9.78 M12.2 M 29.32 M Non-controlling/minority interest -2.07 M3.69 M1.84 M1.15 M2.93 M5.88 M 11.8 M After tax other income/expense —————— — Net income before discontinued operations 79.01 M214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Discontinued operations —————— — Net income 79.01 M214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 79.01 M214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Basic earnings per share (Basic EPS) 0.040.090.140.20.260.36 0.96 Diluted earnings per share (Diluted EPS) 0.030.080.130.180.240.34 0.89 Average basic shares outstanding 2.25 B2.35 B2.37 B2.38 B2.37 B2.39 B — Diluted shares outstanding 2.45 B2.55 B2.56 B2.57 B2.57 B2.57 B — EBITDA 18.05 M182.67 M275.85 M399.23 M582.41 M760.76 M 2.02 B EBIT 11.04 M176.05 M269.32 M393.26 M575.39 M754 M 1.99 B Cost of revenue 174.53 M172.97 M192.93 M207.31 M215.97 M215.8 M 832 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.01 M6.62 M6.53 M5.97 M7.02 M6.76 M 26.29 M