U

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 446.52 M457.1 M435 M440.94 M470.62 M503.09 M 1.85 B Gross profit 334.46 M341.56 M321.04 M326.73 M350.28 M373.85 M 1.37 B Operating expenses 461.61 M465.22 M448.98 M445.49 M476.14 M480.36 M 1.85 B Selling/general/admin expenses 246.41 M247.25 M228.35 M230.68 M231.78 M230.63 M 921.45 M Research & development 215.2 M217.97 M220.63 M214.81 M244.36 M249.73 M 929.52 M Operating income 127.15 M123.65 M127.94 M118.75 M125.86 M106.51 M 479.05 M Non-Operating Income, Total 15.35 M9.11 M58.11 M19.84 M14.45 M15.47 M 107.86 M Interest expense, net of interest capitalized 5.84 M5.84 M5.89 M6.03 M6.04 M6.04 M 24.01 M Non-Operating Income, excl. Interest Expenses -5.84 M-5.84 M-5.89 M-6.03 M-6.04 M-6.04 M -24.01 M Unusual income/expense 15.35 M9.11 M58.11 M19.84 M14.45 M15.47 M 107.86 M Pretax income 117.64 M120.39 M75.72 M104.94 M117.45 M97.09 M 395.2 M Equity in earnings —————— — Taxes 6.91 M-17.86 M2.19 M2.42 M9.38 M-7.69 M 6.29 M Non-controlling/minority interest 191 K-586 K265 K1.43 M466 K-892 K 1.27 M After tax other income/expense —————— — Net income before discontinued operations 124.74 M122.73 M77.64 M108.8 M126.36 M89.96 M 402.76 M Discontinued operations —————— — Net income 124.74 M122.73 M77.64 M108.8 M126.36 M89.96 M 402.76 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 124.74 M122.73 M77.64 M108.8 M126.36 M89.96 M 402.76 M Basic earnings per share (Basic EPS) -0.31-0.3-0.19-0.26-0.3-0.21 -0.96 Diluted earnings per share (Diluted EPS) -0.31-0.3-0.19-0.26-0.3-0.21 -0.96 Average basic shares outstanding 398.81 M395.95 M411.85 M417.57 M424.3 M420.91 M 1.67 B Diluted shares outstanding 398.81 M395.95 M411.85 M417.57 M424.3 M420.91 M 1.67 B EBITDA -24.55 M-20.49 M-31.72 M-21.82 M10.04 M25.4 M -18.11 M EBIT -127.15 M-123.65 M-127.94 M-118.75 M-125.86 M-106.51 M -479.05 M Cost of revenue 112.05 M115.54 M113.96 M114.21 M120.33 M129.24 M 477.74 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 102.6 M103.16 M96.22 M96.93 M135.89 M131.91 M 460.94 M