Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 81.93 M100.08 M98.64 M97.98 M100.45 M123.48 M 420.55 M Research & development —————— — Operating income 32.29 M-307.71 M127.77 M231.94 M292.68 M355.83 M 1.01 B Non-Operating Income, Total 421 K3.78 M2.85 M1.85 M815 K-1.12 M 4.39 M Interest expense, net of interest capitalized 141.1 M142.34 M120.41 M133.47 M132.08 M144.83 M 530.79 M Non-Operating Income, excl. Interest Expenses -140.26 M-143.18 M-120.41 M-129.78 M-128.39 M-144.83 M -523.41 M Unusual income/expense -421 K4.63 M2.85 M-1.85 M-2.88 M-1.12 M -2.99 M Pretax income 32.29 M42.33 M-260.82 M-192.21 M-508.96 M-352.01 M -1.31 B Equity in earnings —————— — Taxes 344 K1.72 M-13.79 M-12.64 M-26.99 M-22.44 M -75.86 M Non-controlling/minority interest 38.24 M31.69 M-233.35 M-175.13 M-453.35 M-321.63 M -1.18 B After tax other income/expense —————— — Net income before discontinued operations 6.29 M-3.67 M13.68 M22.91 M1.26 M-10.47 M 27.38 M Discontinued operations —————— — Net income 6.29 M-3.67 M13.68 M22.91 M1.26 M-10.47 M 27.38 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -140.43 M-125.21 M-195.3 M-141.17 M-154.46 M-25.16 M -516.09 M Basic earnings per share (Basic EPS) -0.060.07-0.080.11-0.010.11 0.13 Diluted earnings per share (Diluted EPS) -0.060.07-0.120.11-0.010.14 0.12 Average basic shares outstanding 96.53 M111.37 M164.1 M183.22 M196.07 M211.41 M 754.8 M Diluted shares outstanding 96.53 M111.37 M1.6 B1.6 B1.6 B1.6 B 6.4 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 12.62 M12.16 M12.63 M13.53 M14.14 M15.21 M 55.51 M