Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 399.95 M406.4 M436.34 M471.89 M501.81 M 1.82 B Research & development 134.89 M135.04 M144.19 M143.55 M160.98 M 583.77 M Operating income 176.05 M269.32 M393.26 M575.39 M754 M 1.99 B Non-Operating Income, Total 47.27 M62.85 M87.25 M45.99 M134.6 M 330.69 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 50.44 M56.26 M59.76 M62.72 M66.39 M 245.13 M Unusual income/expense -3.17 M6.6 M27.48 M-16.73 M68.21 M 85.55 M Pretax income 223.32 M332.17 M480.5 M621.38 M888.6 M 2.32 B Equity in earnings ————— — Taxes 5.6 M3.6 M3.75 M9.78 M12.2 M 29.32 M Non-controlling/minority interest 3.69 M1.84 M1.15 M2.93 M5.88 M 11.8 M After tax other income/expense ————— — Net income before discontinued operations 214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Discontinued operations ————— — Net income 214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 214.03 M326.73 M475.6 M608.68 M870.53 M 2.28 B Basic earnings per share (Basic EPS) 0.090.140.20.260.36 0.96 Diluted earnings per share (Diluted EPS) 0.080.130.180.240.34 0.89 Average basic shares outstanding 2.35 B2.37 B2.38 B2.37 B2.39 B — Diluted shares outstanding 2.55 B2.56 B2.57 B2.57 B2.57 B — EBITDA 182.67 M275.85 M399.23 M582.41 M760.76 M 2.02 B EBIT 176.05 M269.32 M393.26 M575.39 M754 M 1.99 B Cost of revenue 172.97 M192.93 M207.31 M215.97 M215.8 M 832 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 6.62 M6.53 M5.97 M7.02 M6.76 M 26.29 M