Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 56.72 M67.59 M110.7 M179.77 M118.73 M164.27 M 573.48 M Research & development 500 K500 K50.5 M300.5 M50.5 M50.5 M 452 M Operating income 735.07 M213.97 M534.18 M209.8 M427.16 M388.38 M 1.56 B Non-Operating Income, Total 71.28 M-177.67 M100.75 M119.16 M17.05 M-1.64 M 235.33 M Interest expense, net of interest capitalized 66.51 M65.76 M65.26 M68.67 M79.56 M94.17 M 307.66 M Non-Operating Income, excl. Interest Expenses 3.12 M-233.62 M32.43 M48.95 M-64.08 M-103.98 M -86.69 M Unusual income/expense 1.65 M-9.81 M3.06 M1.54 M1.57 M8.17 M 14.35 M Pretax income 806.36 M325.81 M433.43 M90.64 M444.21 M355.91 M 1.32 B Equity in earnings 10.41 M3.35 M6.44 M2.69 M15.95 M4 M 29.09 M Taxes 000000 0 Non-controlling/minority interest 262.37 M108.03 M195.08 M60.46 M155.99 M141.71 M 553.25 M After tax other income/expense -1.2 M-696 K1.1 M1.55 M2.16 M8.49 M 13.31 M Net income before discontinued operations 543.99 M208.21 M238.35 M30.18 M288.22 M214.21 M 770.95 M Discontinued operations —————— — Net income 543.99 M208.21 M238.35 M30.18 M288.22 M214.21 M 770.95 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 719.39 M275.26 M315.11 M39.87 M372.39 M278.15 M 1.01 B Basic earnings per share (Basic EPS) 1.220.460.550.070.670.5 1.79 Diluted earnings per share (Diluted EPS) 1.210.460.550.070.670.49 1.78 Average basic shares outstanding 447.63 M448.19 M435.48 M423.51 M431.89 M429.8 M 1.72 B Diluted shares outstanding 592.73 M594.11 M578.1 M562.3 M559.61 M564.46 M 2.26 B EBITDA 254.99 M789.07 M323.18 M179.35 M491.55 M495.08 M 1.49 B EBIT 249.64 M783.76 M317.9 M174.05 M485.41 M489.36 M 1.47 B Cost of revenue 261.33 M-254.71 M140.65 M211.85 M8.15 M-38.64 M 322 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5.35 M5.31 M5.28 M5.3 M6.14 M5.72 M 22.44 M