Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 143.28 M129.17 M140.47 M157.81 M134 M 561.45 M Research & development ————— — Operating income 103.4 M89.13 M93.63 M21.34 M115.92 M 320.02 M Non-Operating Income, Total -124.91 M-198.89 M-104.01 M-125.41 M-117.92 M -546.23 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -128.69 M-195.69 M-110.94 M-119.37 M-124.92 M -550.92 M Unusual income/expense 3.78 M-3.2 M6.93 M-6.04 M7 M 4.69 M Pretax income -21.51 M-109.76 M-10.38 M-104.07 M-2 M -226.21 M Equity in earnings 665 K738 K377 K1.61 M769 K 3.49 M Taxes -57.06 M91.26 M-58.55 M-4.81 M-11.4 M 16.51 M Non-controlling/minority interest 213 K-168 K-266 K-434 K-108 K -976 K After tax other income/expense ————— — Net income before discontinued operations 35.55 M-201.02 M48.16 M-98.83 M9.39 M -242.28 M Discontinued operations 0-55.51 M800.31 M-4.27 M-1.39 M 739.14 M Net income 35.55 M-256.53 M848.48 M-103.1 M8.01 M 496.86 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 39.54 M-200.85 M851.27 M-144.48 M9.5 M 515.44 M Basic earnings per share (Basic EPS) 0.09-0.652.15-0.250.02 1.27 Diluted earnings per share (Diluted EPS) 0.09-0.651.98-0.080.02 1.27 Average basic shares outstanding 386.27 M390.9 M394.58 M391.71 M395.15 M — Diluted shares outstanding 455.26 M390.9 M429.25 M391.71 M397.56 M — EBITDA 281.42 M247.86 M238.71 M144.61 M261.76 M 892.95 M EBIT 272.85 M241.52 M232.42 M106.2 M251.9 M 832.05 M Cost of revenue 333.71 M296.35 M313.07 M292.09 M334.98 M 1.24 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 8.58 M6.34 M6.29 M38.41 M9.86 M 60.89 M