Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 67.59 M110.7 M179.77 M118.73 M164.27 M159.49 M 622.27 M Research & development 500 K50.5 M300.5 M50.5 M50.5 M39.79 M 441.29 M Operating income 361.51 M534.18 M209.8 M427.16 M388.38 M563.04 M 1.59 B Non-Operating Income, Total -27.16 M-100.75 M-119.16 M17.05 M-33.47 M-94.78 M -230.36 M Interest expense, net of interest capitalized 65.76 M65.26 M68.67 M79.56 M94.17 M93.72 M 336.13 M Non-Operating Income, excl. Interest Expenses -24.97 M-97.69 M-186.29 M-60.93 M-119.47 M-186.3 M -553 M Unusual income/expense -2.19 M-3.06 M-1.54 M-1.57 M-8.17 M-2.2 M -13.49 M Pretax income 334.35 M433.43 M90.64 M444.21 M354.91 M468.26 M 1.36 B Equity in earnings 31.65 M6.44 M2.69 M15.95 M4 M21.76 M 44.4 M Taxes 000000 0 Non-controlling/minority interest 126.14 M195.08 M60.46 M155.99 M141.71 M173.57 M 531.73 M After tax other income/expense -2.91 M-1.1 M-1.55 M-2.16 M-8.49 M-1.89 M -14.09 M Net income before discontinued operations 208.21 M238.35 M30.18 M288.22 M213.21 M294.69 M 826.29 M Discontinued operations —————— — Net income 208.21 M238.35 M30.18 M288.22 M213.21 M294.69 M 826.29 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 275.26 M315.11 M39.87 M372.39 M277.15 M375.22 M 1.06 B Basic earnings per share (Basic EPS) 0.460.550.070.670.50.67 1.91 Diluted earnings per share (Diluted EPS) 0.460.550.070.670.490.67 1.9 Average basic shares outstanding 448.19 M435.48 M423.51 M431.89 M429.8 M436.79 M — Diluted shares outstanding 594.11 M578.1 M562.3 M559.61 M564.46 M556.84 M — EBITDA 366.82 M539.46 M215.1 M433.29 M394.1 M569.92 M 1.61 B EBIT 361.51 M534.18 M209.8 M427.16 M388.38 M563.04 M 1.59 B Cost of revenue 328.4 M-113.63 M-196.03 M8.15 M31.84 M-190.44 M -346.48 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.31 M5.28 M5.3 M6.14 M5.72 M6.88 M 24.04 M