Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 45.97 M44.95 M43.48 M51.94 M46.51 M 186.88 M Research & development ————— — Operating income 388.73 M373.97 M279.12 M370.87 M367.55 M 1.39 B Non-Operating Income, Total 38.97 M42 M43.59 M38.65 M39.54 M 163.78 M Interest expense, net of interest capitalized 14.1 M14.63 M15.19 M15.52 M15.78 M 61.13 M Non-Operating Income, excl. Interest Expenses 24.86 M27.37 M28.4 M23.13 M23.76 M 102.65 M Unusual income/expense ————— — Pretax income 293.92 M274.35 M176.64 M264.67 M263 M 978.66 M Equity in earnings 19.93 M16.28 M15.67 M16.93 M15.76 M 64.64 M Taxes 8.99 M11.64 M11.96 M8.97 M10.79 M 43.36 M Non-controlling/minority interest 724 K723 K724 K723 K673 K 2.84 M After tax other income/expense ————— — Net income before discontinued operations 270.88 M249.73 M166 M287.39 M240.98 M 944.1 M Discontinued operations ————— — Net income 270.88 M249.73 M166 M287.39 M240.98 M 944.1 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 270.68 M249.28 M172.86 M279.44 M251.29 M 952.87 M Basic earnings per share (Basic EPS) 1.281.180.781.351.14 4.45 Diluted earnings per share (Diluted EPS) 1.281.180.781.351.14 4.45 Average basic shares outstanding 211.85 M211.94 M211.96 M211.85 M210.9 M — Diluted shares outstanding 212.05 M211.94 M221.3 M211.85 M220.32 M — EBITDA 533.33 M552.1 M561.71 M557.04 M553.35 M 2.22 B EBIT 352.97 M374.83 M384.25 M376.95 M367.55 M 1.5 B Cost of revenue 223.58 M227.62 M235.49 M231.46 M238.3 M 932.87 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 180.36 M177.27 M177.47 M180.09 M185.79 M 720.62 M