Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 69.08 M119.56 M129.3 M97.61 M95.45 M93.54 M 415.91 M Research & development —————— — Operating income 65.33 M76.43 M40.09 M50.11 M59.18 M117.73 M 267.12 M Non-Operating Income, Total 4.24 M5.76 M7.01 M7.25 M10.25 M10.36 M 34.86 M Interest expense, net of interest capitalized 14.74 M14.11 M14.07 M15.32 M13.69 M13.91 M 56.99 M Non-Operating Income, excl. Interest Expenses -15.19 M-14.55 M-14.51 M-17.23 M-14.17 M-14.38 M -60.3 M Unusual income/expense 4.69 M6.2 M7.46 M9.16 M10.73 M10.83 M 38.18 M Pretax income 55.66 M69.05 M34 M45.8 M56.51 M114.85 M 251.16 M Equity in earnings —————— — Taxes 12.91 M21.96 M15.15 M11.4 M16.98 M30.78 M 74.32 M Non-controlling/minority interest 14.75 M27.11 M15.22 M5.56 M13.83 M18.33 M 52.94 M After tax other income/expense -1.3 M-3.47 M1.93 M-1.67 M904 K15.44 M 16.6 M Net income before discontinued operations 28 M19.97 M3.63 M28.84 M25.7 M65.74 M 123.91 M Discontinued operations —————— — Net income 28 M19.97 M3.63 M28.84 M25.7 M65.74 M 123.91 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 28 M19.97 M3.63 M28.84 M25.7 M65.74 M 123.91 M Basic earnings per share (Basic EPS) 0.530.380.070.550.491.25 2.36 Diluted earnings per share (Diluted EPS) 0.530.380.070.530.481.23 2.31 Average basic shares outstanding 52.54 M52.72 M52.74 M52.69 M52.74 M52.6 M — Diluted shares outstanding 53.01 M53.19 M53.66 M53.41 M53.75 M53.47 M — EBITDA 65.42 M79.4 M40.99 M50.06 M59.34 M118.21 M 268.6 M EBIT 52.65 M66.55 M28.74 M36.25 M47.87 M107.95 M 220.81 M Cost of revenue 1.11 B1.18 B1.25 B1.36 B1.23 B1.43 B 5.27 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.57 M12.84 M12.25 M13.81 M11.47 M10.26 M 47.79 M