Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 103.73 M106.79 M107.3 M127.67 M131.33 M132.93 M 499.22 M Research & development —————— — Operating income 127.5 M183.34 M192.08 M40.13 M163.28 M211.24 M 606.74 M Non-Operating Income, Total 7.26 M6.83 M3.3 M-804 K-1.51 M-54 K 930 K Interest expense, net of interest capitalized 747 K748 K747 K1.94 M1.91 M1.89 M 6.49 M Non-Operating Income, excl. Interest Expenses 9.77 M10.1 M4.01 M131 K90 K445 K 4.68 M Unusual income/expense -2.51 M-3.27 M-1.46 M-2.88 M-3.5 M-2.39 M -10.24 M Pretax income 78.6 M131.12 M140.26 M17.89 M106.71 M153.98 M 418.84 M Equity in earnings —————— — Taxes 17.55 M33.63 M33.9 M1.6 M15.42 M38.34 M 89.26 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 61.05 M97.48 M106.36 M16.29 M91.29 M115.64 M 329.58 M Discontinued operations —————— — Net income 61.05 M97.48 M106.36 M16.29 M91.29 M115.64 M 329.58 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 61.05 M97.48 M106.36 M16.29 M91.29 M115.64 M 329.58 M Basic earnings per share (Basic EPS) 2.113.373.670.533.053.84 11.09 Diluted earnings per share (Diluted EPS) 2.093.333.630.5133.81 10.95 Average basic shares outstanding 28.93 M28.94 M28.95 M29.06 M29.97 M30.08 M — Diluted shares outstanding 29.26 M29.24 M29.33 M29.42 M30.38 M30.36 M — EBITDA 157.81 M185.14 M199.12 M114.13 M219.86 M269.66 M 802.77 M EBIT 71.34 M124.29 M136.96 M25.97 M108.22 M154.03 M 425.18 M Cost of revenue 1.01 B1.07 B1.13 B1.19 B1.58 B1.57 B 5.47 B Other cost of goods sold 1.01 B1.07 B1.13 B1.19 B1.58 B1.57 B 5.47 B Depreciation & amortization (cash flow) 58.39 M60.85 M62.16 M88.16 M111.64 M115.63 M 377.59 M