Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 105.71 M111.05 M112.89 M101.76 M107.33 M114.91 M 436.88 M Research & development —————— — Operating income 94.57 M112.86 M30.33 M39.84 M107.34 M115.7 M 293.22 M Non-Operating Income, Total 10.79 M4.53 M12.97 M9.51 M7.91 M2.1 M 32.5 M Interest expense, net of interest capitalized 3.26 M2.11 M1.91 M2.31 M2.33 M2.37 M 8.92 M Non-Operating Income, excl. Interest Expenses -2.6 M-2.58 M1.12 M-94 K-528 K-2.87 M -2.38 M Unusual income/expense 10.13 M5 M9.95 M7.3 M6.11 M2.6 M 25.96 M Pretax income 76.69 M91.04 M14.83 M20.72 M84.39 M85.63 M 205.56 M Equity in earnings —————— — Taxes 6.2 M8.57 M655 K2.37 M7.97 M4.68 M 15.68 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 70.49 M82.47 M14.18 M18.35 M76.41 M80.95 M 189.89 M Discontinued operations -15.33 M-502 K-397 K-39 K-74 K-130 K -640 K Net income 55.16 M81.97 M13.78 M18.31 M76.34 M80.82 M 189.25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 55.16 M81.97 M13.78 M18.31 M76.34 M80.82 M 189.25 M Basic earnings per share (Basic EPS) 0.260.40.070.090.370.39 0.92 Diluted earnings per share (Diluted EPS) 0.260.40.070.090.370.39 0.92 Average basic shares outstanding 203.87 M204.14 M204.33 M204.33 M204.29 M205.44 M — Diluted shares outstanding 204.65 M204.96 M205.21 M205.28 M205.3 M206.99 M — EBITDA 145.35 M164.12 M82.19 M91.89 M158.89 M169.88 M 502.85 M EBIT 94.57 M112.86 M30.33 M39.84 M107.34 M115.7 M 293.22 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 50.79 M51.26 M51.85 M52.05 M51.55 M54.18 M 209.63 M