Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 10.1 M8.91 M11.06 M10.27 M10.21 M17.64 M 49.18 M Research & development —————— — Operating income 118.85 M133.44 M123.11 M141.84 M162.34 M210.87 M 638.17 M Non-Operating Income, Total —————— — Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 117.84 M133.6 M123.97 M143.01 M160.51 M146.38 M 573.87 M Equity in earnings —————— — Taxes 21.51 M26.08 M10.39 M10.54 M28.7 M52.66 M 102.29 M Non-controlling/minority interest 88 K113 K80 K125 K4.98 M109 K 5.29 M After tax other income/expense 233 K228 K224 K222 K3.72 M1.14 M 5.3 M Net income before discontinued operations 96.24 M107.41 M113.5 M132.35 M126.82 M93.61 M 466.28 M Discontinued operations —————— — Net income 96.24 M107.41 M113.5 M132.35 M126.82 M93.61 M 466.28 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 96.24 M107.41 M113.5 M132.35 M126.82 M93.61 M 466.28 M Basic earnings per share (Basic EPS) 1.461.631.722.011.921.05 6.7 Diluted earnings per share (Diluted EPS) 1.461.631.722.011.921.04 6.69 Average basic shares outstanding 65.67 M65.66 M65.71 M65.75 M65.76 M69.42 M 266.64 M Diluted shares outstanding 65.8 M65.78 M65.79 M65.82 M65.83 M69.56 M 267 M EBITDA 192.63 M202.91 M190.78 M206.26 M230.49 M386.64 M 1.01 B EBIT 156.46 M169.17 M157.79 M175.11 M197.58 M306.61 M 837.09 M Cost of revenue 27.19 M24.4 M24.51 M24.18 M31.39 M50.85 M 130.93 M Other cost of goods sold 27.19 M24.4 M24.51 M24.18 M31.39 M50.85 M 130.93 M Depreciation & amortization (cash flow) 36.18 M33.74 M32.99 M31.15 M32.9 M80.03 M 177.08 M