Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 19.67 M20.01 M20.5 M22.82 M21.33 M21.66 M 86.32 M Research & development —————— — Operating income 376.48 M362.46 M378.75 M376.26 M401.79 M380.27 M 1.54 B Non-Operating Income, Total 64.45 M56.53 M52.52 M73.62 M78.77 M60.59 M 265.5 M Interest expense, net of interest capitalized 45.43 M46.3 M48.2 M45.27 M48.22 M49.53 M 191.22 M Non-Operating Income, excl. Interest Expenses 16.59 M5.61 M-579 K24.65 M30.22 M9.9 M 64.19 M Unusual income/expense 2.43 M4.62 M4.9 M3.7 M327 K1.16 M 10.09 M Pretax income 437.31 M417.48 M428.41 M447.75 M476.96 M437.96 M 1.79 B Equity in earnings -915 K955 K-10 K290 K-1.19 M-489 K -1.4 M Taxes —————— — Non-controlling/minority interest 15.26 M14.59 M13.62 M16.96 M17.59 M15.81 M 63.98 M After tax other income/expense —————— — Net income before discontinued operations 128.71 M123.62 M116.8 M144.25 M148.84 M132.92 M 542.82 M Discontinued operations —————— — Net income 128.71 M123.62 M116.8 M144.25 M148.84 M132.92 M 542.82 M Dilution adjustment -15.26 M-14.59 M-13.62 M-16.96 M-17.59 M-15.81 M -63.98 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 109.97 M105.55 M99.7 M123.81 M127.77 M113.63 M 464.9 M Basic earnings per share (Basic EPS) 0.30.280.270.330.350.31 1.26 Diluted earnings per share (Diluted EPS) 0.30.280.270.330.350.31 1.26 Average basic shares outstanding 370.37 M370.69 M371.25 M370.56 M364.28 M360.63 M — Diluted shares outstanding 370.76 M371.06 M371.58 M370.91 M364.5 M360.81 M — EBITDA 251.42 M245.94 M238.73 M266.37 M275.86 M259.37 M 1.04 B EBIT 126.5 M119 M112.08 M140.55 M148.52 M131.76 M 532.91 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 124.93 M126.94 M126.66 M125.82 M127.34 M127.61 M 507.42 M