Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 111.52 M107.85 M110.06 M104 M111.18 M109.98 M 435.24 M Research & development —————— — Operating income 261.3 M199.89 M242.37 M139.76 M166.38 M163.99 M 712.51 M Non-Operating Income, Total -45.26 M-47.74 M-49.26 M1.7 B-24.01 M-26.98 M 1.6 B Interest expense, net of interest capitalized 45.94 M48.44 M50.57 M33.26 M25.37 M28.45 M 137.66 M Non-Operating Income, excl. Interest Expenses -45.56 M-47.63 M-99.88 M-66.47 M-49.49 M-55.43 M -271.27 M Unusual income/expense 299 K-107 K48 K1.74 B107 K-7 000 1.74 B Pretax income 216.04 M152.15 M193.11 M1.84 B142.37 M137.01 M 2.31 B Equity in earnings —————— — Taxes 45.53 M41.27 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 170.51 M111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Discontinued operations —————— — Net income 170.51 M111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 170.51 M111.42 M151.46 M1.44 B140.4 M105.54 M 1.84 B Basic earnings per share (Basic EPS) 1.891.311.8417.811.61.37 22.62 Diluted earnings per share (Diluted EPS) 1.891.311.8417.811.61.37 22.62 Average basic shares outstanding 93.31 M85.12 M82.29 K80.86 M81.7 M76.77 M — Diluted shares outstanding 93.35 M85.14 M82.3 K80.88 M81.72 M76.78 M — EBITDA 339.01 M268.11 M312.36 M213.51 M257.14 M258.98 M 1.04 B EBIT 261.3 M199.89 M242.37 M139.76 M166.38 M163.99 M 712.51 M Cost of revenue 0————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 77.7 M68.22 M69.98 M73.75 M90.75 M94.99 M 329.48 M