Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 107.85 M110.06 M104 M111.18 M109.98 M 435.24 M Research & development ————— — Operating income 199.89 M242.37 M139.76 M166.38 M163.99 M 712.51 M Non-Operating Income, Total -47.74 M-49.26 M1.7 B-24.01 M-26.98 M 1.6 B Interest expense, net of interest capitalized 48.44 M50.57 M33.26 M25.37 M28.45 M 137.66 M Non-Operating Income, excl. Interest Expenses -47.63 M-49.31 M-33.21 M-24.12 M-26.98 M -133.61 M Unusual income/expense -107 K48 K1.74 B107 K-7 000 1.74 B Pretax income 152.15 M193.11 M1.84 B142.37 M137.01 M 2.31 B Equity in earnings ————— — Taxes 41.27 M42.76 M403.2 M3.54 M32.72 M 482.21 M Non-controlling/minority interest -537 K-1.1 M-1.16 M-1.57 M-1.25 M -5.08 M After tax other income/expense ————— — Net income before discontinued operations 111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Discontinued operations ————— — Net income 111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Basic earnings per share (Basic EPS) 1.311.8417.811.61.37 22.62 Diluted earnings per share (Diluted EPS) 1.311.8417.811.61.37 22.62 Average basic shares outstanding 85.12 M82.29 K80.86 M81.7 M76.77 M — Diluted shares outstanding 85.14 M82.3 K80.88 M81.72 M76.78 M — EBITDA 268.11 M312.36 M213.51 M257.14 M258.98 M 1.04 B EBIT 199.89 M242.37 M139.76 M166.38 M163.99 M 712.51 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 68.22 M69.98 M73.75 M90.75 M94.99 M 329.48 M