Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 20.77 M19.67 M20.01 M20.5 M22.82 M21.33 M 84.67 M Research & development —————— — Operating income 372.1 M376.48 M362.46 M378.75 M376.26 M401.79 M 1.52 B Non-Operating Income, Total 80.27 M64.45 M56.53 M52.52 M73.62 M78.77 M 261.44 M Interest expense, net of interest capitalized 44.48 M45.43 M46.3 M48.2 M45.27 M48.22 M 187.99 M Non-Operating Income, excl. Interest Expenses 35.78 M16.59 M5.61 M-579 K24.65 M30.22 M 59.89 M Unusual income/expense —2.43 M4.62 M4.9 M3.7 M327 K 13.55 M Pretax income 450.3 M437.31 M417.48 M428.41 M447.75 M476.96 M 1.77 B Equity in earnings 448 K-915 K955 K-10 K290 K-1.19 M 43 K Taxes —————— — Non-controlling/minority interest 17.16 M15.26 M14.59 M13.62 M16.96 M17.59 M 62.75 M After tax other income/expense —————— — Net income before discontinued operations 143.87 M128.71 M123.62 M116.8 M144.25 M148.84 M 533.52 M Discontinued operations —————— — Net income 143.87 M128.71 M123.62 M116.8 M144.25 M148.84 M 533.52 M Dilution adjustment -17.16 M-15.26 M-14.59 M-13.62 M-16.96 M-17.59 M -62.75 M Preferred dividends 3.49 M3.49 M3.49 M3.49 M3.49 M3.49 M 13.94 M Diluted net income available to common stockholders 123.23 M109.97 M105.55 M99.7 M123.81 M127.77 M 456.83 M Basic earnings per share (Basic EPS) 0.330.30.280.270.330.35 1.23 Diluted earnings per share (Diluted EPS) 0.330.30.280.270.330.35 1.23 Average basic shares outstanding 367.45 M370.37 M370.69 M371.25 M370.56 M364.28 M — Diluted shares outstanding 367.99 M370.76 M371.06 M371.58 M370.91 M364.5 M — EBITDA 496.09 M251.42 M245.94 M238.73 M266.37 M275.86 M 1.03 B EBIT 372.1 M126.5 M119 M112.08 M140.55 M148.52 M 520.15 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 123.99 M124.93 M126.94 M126.66 M125.82 M127.34 M 506.76 M