Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses 36.64 M38.6 M39.98 M37.49 M40.05 M42.24 M 159.76 M Research & development —————— — Operating income 69.16 M83.13 M62.69 M47 M65.86 M50.36 M 225.91 M Non-Operating Income, Total 0——1.72 M—— — Interest expense, net of interest capitalized 98.71 M93.85 M86.31 M82.55 M87.09 M83.6 M 339.55 M Non-Operating Income, excl. Interest Expenses -98.94 M——-80.83 M—— — Unusual income/expense 231 K————— — Pretax income 11.58 M107.02 M817.35 M13.65 M12.7 M-16.12 M 827.58 M Equity in earnings 30.01 M96.98 M16.67 M21.94 M5.72 M12.82 M 57.16 M Taxes 5.82 M7.19 M4.12 M-5.59 M7.78 M5.91 M 12.22 M Non-controlling/minority interest 3.83 M10.89 M68.85 M2.18 M4.72 M3.1 M 78.85 M After tax other income/expense -2.57 M-5.01 M989 K1.53 M-2.02 M-4.24 M -3.74 M Net income before discontinued operations 16.73 M102.37 M759.35 M27.11 M16.13 M-7.32 M 795.27 M Discontinued operations —————— — Net income 16.73 M102.37 M759.35 M27.11 M16.13 M-7.32 M 795.27 M Dilution adjustment 0283 K425 K0701 K-74 K 1.05 M Preferred dividends 15.53 M15.53 M15.53 M15.53 M15.53 M15.53 M 62.1 M Diluted net income available to common stockholders 1.2 M87.13 M744.24 M11.59 M1.3 M-22.92 M 734.22 M Basic earnings per share (Basic EPS) 00.453.870.060.02-0.12 3.83 Diluted earnings per share (Diluted EPS) 0.010.433.70.060.01-0.12 3.65 Average basic shares outstanding 190.54 M191.37 M191.98 M192.05 M191.76 M189.66 M — Diluted shares outstanding 196.63 M200.74 M201.07 M200.15 M201.05 M189.68 M — EBITDA 187.46 M204.4 M182.97 M168.84 M183.93 M174.44 M 710.18 M EBIT 69.16 M83.13 M62.69 M47 M65.86 M50.36 M 225.91 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 118.3 M121.27 M120.27 M121.84 M118.07 M124.08 M 484.27 M