Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 252.85 M242.8 M303.62 M313.6 M318.48 M297.77 M 1.23 B Research & development 33.41 M33.06 M39.95 M38.07 M36.16 M36.51 M 150.69 M Operating income 60.27 M97 M76.11 M137.36 M169.34 M150.39 M 533.2 M Non-Operating Income, Total -35.61 M6.66 M112.06 M6.63 M-107 K6.69 M 125.27 M Interest expense, net of interest capitalized 29 K13 K4 0009 00012 K12 K 37 K Non-Operating Income, excl. Interest Expenses -36.67 M5.95 M111.29 M5.08 M-510 K4.43 M 120.29 M Unusual income/expense 1.07 M713 K772 K1.54 M391 K2.25 M 4.95 M Pretax income 24.67 M103.67 M188.17 M143.99 M169.23 M157.07 M 658.47 M Equity in earnings —————— — Taxes -1.84 M28.21 M-14.67 M25.03 M28.64 M32.77 M 71.77 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 26.5 M75.46 M202.85 M118.97 M140.59 M124.3 M 586.71 M Discontinued operations —————— — Net income 26.5 M75.46 M202.85 M118.97 M140.59 M124.3 M 586.71 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 26.5 M75.46 M202.85 M118.97 M140.59 M124.3 M 586.71 M Basic earnings per share (Basic EPS) 0.20.551.50.881.050.92 4.35 Diluted earnings per share (Diluted EPS) 0.190.541.490.881.010.9 4.28 Average basic shares outstanding 135.73 M136.76 M135.21 M134.5 M135.22 M135.36 M — Diluted shares outstanding 137.86 M139.77 M136.5 M135.39 M137.06 M138.19 M — EBITDA 11.5 M162.27 M155.8 M205.7 M141.51 M217.64 M 720.65 M EBIT -62.51 M90.97 M84.75 M134.58 M72.5 M147.78 M 439.61 M Cost of revenue 263.44 M195.4 M248.76 M252.53 M261.11 M234.07 M 996.47 M Other cost of goods sold 7.17 M5.96 M4.97 M5.05 M6.13 M4.96 M 21.12 M Depreciation & amortization (cash flow) 68.23 M66.07 M71.05 M71.13 M69.01 M69.86 M 281.05 M