Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 21.18 M24.59 M23.28 M24.2 M24.97 M31.44 M 103.89 M Research & development —————— — Operating income 124.07 M135.82 M107.81 M101.46 M94.08 M127.76 M 431.12 M Non-Operating Income, Total -13.18 M-4.04 M-5.85 M-6.02 M-5.86 M-6.04 M -23.77 M Interest expense, net of interest capitalized 1.15 M532 K540 K547 K550 K546 K 2.18 M Non-Operating Income, excl. Interest Expenses -13.48 M-5.25 M-6.14 M-5.91 M-5.95 M-6.55 M -24.55 M Unusual income/expense 302 K1.22 M-244 K-661 K-463 K-36 K -1.4 M Pretax income 110.89 M131.78 M101.97 M95.44 M88.22 M121.72 M 407.35 M Equity in earnings —————— — Taxes 22.18 M25.14 M20.94 M17.21 M16.85 M20.89 M 75.88 M Non-controlling/minority interest 3.11 M3.72 M2.91 M2.78 M2.62 M1.01 M 9.32 M After tax other income/expense -1 000-230 K-2.4 M228 K-342 K-843 K -3.35 M Net income before discontinued operations 85.6 M102.93 M78.12 M75.46 M68.75 M99.83 M 322.15 M Discontinued operations —————— — Net income 85.6 M102.93 M78.12 M75.46 M68.75 M99.83 M 322.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 84.63 M101.32 M77.12 M74.49 M67.87 M98.15 M 317.63 M Basic earnings per share (Basic EPS) 0.440.540.410.410.370.54 1.73 Diluted earnings per share (Diluted EPS) 0.460.550.420.410.370.54 1.74 Average basic shares outstanding 186.47 M188.65 M186.52 M184.74 M185.58 M183.27 M — Diluted shares outstanding 186.49 M188.66 M186.53 M184.75 M185.59 M183.28 M — EBITDA 208.21 M217.09 M191.62 M187.88 M183.32 M209.68 M 772.49 M EBIT 102.88 M111.23 M84.54 M77.26 M69.11 M96.32 M 327.23 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 105.33 M105.85 M107.08 M110.62 M114.2 M113.36 M 445.26 M