Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 44.74 M43.06 M49.84 M49.96 M43.61 M43.77 M 187.19 M Research & development —————— — Operating income 425.21 M504.46 M297.49 M390.94 M269.84 M467.25 M 1.43 B Non-Operating Income, Total -107.09 M-13.57 M10.02 M-222.09 M146.02 M-403.37 M -469.41 M Interest expense, net of interest capitalized 81.89 M79.67 M72.77 M69.39 M61.24 M67.02 M 270.42 M Non-Operating Income, excl. Interest Expenses -113.5 M-21.93 M249 K-227.97 M142.19 M-406.94 M -492.47 M Unusual income/expense 6.41 M8.37 M9.77 M5.88 M3.83 M3.58 M 23.05 M Pretax income 318.12 M490.9 M307.51 M168.85 M415.86 M63.88 M 956.1 M Equity in earnings —————— — Taxes 62.65 M100.33 M62.49 M87.39 M33.97 M13.49 M 197.33 M Non-controlling/minority interest 38.83 M61.27 M37.88 M22.23 M42.39 M6.77 M 109.27 M After tax other income/expense —————— — Net income before discontinued operations 216.65 M329.3 M207.14 M59.23 M339.5 M43.62 M 649.5 M Discontinued operations —————— — Net income 216.65 M329.3 M207.14 M59.23 M339.5 M43.62 M 649.5 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 217.94 M330.58 M208.42 M59.23 M336.94 M43.62 M 648.21 M Basic earnings per share (Basic EPS) 0.330.470.30.080.460.05 0.89 Diluted earnings per share (Diluted EPS) 0.310.440.280.080.480.05 0.89 Average basic shares outstanding 640.66 M704.03 M701.35 M712.28 M715.77 M812.21 M — Diluted shares outstanding 684.49 M748.2 M746.02 M727.69 M730.98 M827.96 M — EBITDA 427.09 M506.6 M299.64 M392.96 M271.55 M468.99 M 1.43 B EBIT 425.28 M504.46 M297.49 M390.94 M269.84 M467.25 M 1.43 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.81 M2.14 M2.16 M2.01 M1.71 M1.75 M 7.63 M