Financials
Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Selling/general/admin expenses 187 M190.6 M187.5 M177.7 M204.8 M204.4 M 774.4 M Research & development —————— — Operating income 177.4 M192.7 M201.9 M185.3 M123 M132.1 M 642.3 M Non-Operating Income, Total -30.1 M-33 M-34.3 M-34.2 M-32.9 M-36.7 M -138.1 M Interest expense, net of interest capitalized 32.6 M36.7 M37 M36.7 M36.2 M39.5 M 149.4 M Non-Operating Income, excl. Interest Expenses -30.9 M-34.9 M-71.6 M-71.4 M-70.4 M-76.8 M -290.2 M Unusual income/expense 800 K1.9 M300 K500 K1.3 M600 K 2.7 M Pretax income 147.3 M159.7 M167.6 M151.1 M90.1 M95.4 M 504.2 M Equity in earnings —————— — Taxes 23.8 M37.6 M28 M36.7 M25.4 M18.7 M 108.8 M Non-controlling/minority interest —————— — After tax other income/expense -33.7 M-50.3 M-39.5 M-1.3 M-36.1 M-27.6 M -104.5 M Net income before discontinued operations 123.5 M122.1 M139.6 M114.4 M64.7 M76.7 M 395.4 M Discontinued operations —————— — Net income 123.5 M122.1 M139.6 M114.4 M64.7 M76.7 M 395.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 123.5 M122.1 M139.6 M114.4 M64.7 M76.7 M 395.4 M Basic earnings per share (Basic EPS) 0.370.370.430.360.210.25 1.25 Diluted earnings per share (Diluted EPS) 0.360.370.430.360.20.24 1.23 Average basic shares outstanding 337.7 M328.9 M322.1 M326.6 M314.8 M312.8 M — Diluted shares outstanding 339.2 M329.6 M322.8 M327.6 M316.8 M313.6 M — EBITDA 219.3 M265.3 M307.1 M323.9 M169.7 M219.6 M 1.02 B EBIT 177.4 M192.7 M201.9 M185.3 M123 M132.1 M 642.3 M Cost of revenue 619.2 M642.8 M643.2 M645.4 M654.9 M676.7 M 2.62 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 41.9 M72.6 M105.2 M138.6 M46.7 M87.5 M 378 M