Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 66.22 M71.02 M66.01 M74.36 M70.55 M77.55 M 288.47 M Research & development —————— — Operating income 334.91 M334.78 M374.17 M298.93 M342.85 M351.86 M 1.37 B Non-Operating Income, Total -74.98 M-74.03 M-85.09 M133.35 M-106.83 M-119.4 M -177.97 M Interest expense, net of interest capitalized 5.43 M5.42 M5.48 M5.54 M5.26 M5.27 M 21.55 M Non-Operating Income, excl. Interest Expenses -107.15 M-118.15 M-126.16 M-126.52 M-134.61 M-135.15 M -522.43 M Unusual income/expense 32.16 M44.12 M35.59 M254.33 M22.52 M10.48 M 322.92 M Pretax income 259.93 M260.75 M289.08 M432.28 M236.01 M232.47 M 1.19 B Equity in earnings —————— — Taxes 42.02 M35.06 M48.65 M61.85 M51.11 M35.99 M 197.61 M Non-controlling/minority interest -2.83 M-100 K3.62 M135 K72 K-2.31 M 1.51 M After tax other income/expense -20 M-14.9 M-15.69 M-16.96 M-13.96 M-12.94 M -59.55 M Net income before discontinued operations 220.73 M225.79 M236.82 M370.29 M184.83 M198.78 M 990.71 M Discontinued operations —————— — Net income 220.73 M225.79 M236.82 M370.29 M184.83 M198.78 M 990.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 220.73 M225.79 M236.82 M370.29 M184.83 M198.78 M 990.71 M Basic earnings per share (Basic EPS) 2.052.12.213.481.751.87 9.31 Diluted earnings per share (Diluted EPS) 2.042.092.23.471.741.87 9.28 Average basic shares outstanding 107.74 M107.53 M107.26 M107.21 M105.81 M106.07 M — Diluted shares outstanding 108.14 M107.8 M107.56 M107.53 M106.11 M106.26 M — EBITDA 394.44 M399 M444.95 M456.67 M417.61 M426.23 M 1.75 B EBIT 334.91 M334.78 M374.17 M298.93 M342.85 M351.86 M 1.37 B Cost of revenue 153.67 M172.1 M189.79 M175.42 M171.34 M176 M 712.55 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 59.53 M64.22 M70.78 M157.74 M74.76 M74.37 M 377.64 M