Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 70.11 M72.92 M75.67 M77.97 M77.44 M 303.99 M Research & development ————— — Operating income 301.1 M265.86 M247.74 M288.04 M250.91 M 1.05 B Non-Operating Income, Total 12.18 M10.02 M10.23 M10.13 M11.13 M 41.52 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 10.01 M9.18 M9.18 M8.49 M8.86 M 35.72 M Unusual income/expense 2.17 M839 K1.05 M1.64 M2.27 M 5.8 M Pretax income 313.28 M275.88 M257.97 M298.17 M262.04 M 1.09 B Equity in earnings ————— — Taxes 77.13 M71.78 M74.05 M75.09 M61.09 M 282.01 M Non-controlling/minority interest 278 K304 K345 K822 K245 K 1.72 M After tax other income/expense 7.39 M-2.29 M-4.47 M-1.62 M-6.77 M -15.15 M Net income before discontinued operations 235.88 M203.79 M183.57 M222.26 M200.71 M 810.33 M Discontinued operations ————— — Net income 235.88 M203.79 M183.57 M222.26 M200.71 M 810.33 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 235.88 M203.79 M183.57 M222.26 M200.71 M 810.33 M Basic earnings per share (Basic EPS) 1.71.481.351.651.49 5.97 Diluted earnings per share (Diluted EPS) 1.681.471.341.641.5 5.95 Average basic shares outstanding 140.99 M137.83 M136.27 M134.96 M135.81 M 544.87 M Diluted shares outstanding 141.72 M138.44 M136.63 M135.28 M136.25 M 546.6 M EBITDA 316.28 M280.46 M261.58 M302.29 M264.98 M 1.11 B EBIT 301.1 M265.86 M247.74 M288.04 M250.91 M 1.05 B Cost of revenue 2.02 B1.78 B1.75 B1.94 B1.93 B 7.4 B Other cost of goods sold 2.02 B1.78 B1.75 B1.94 B1.93 B 7.4 B Depreciation & amortization (cash flow) 15.18 M14.6 M13.85 M14.25 M14.07 M 56.77 M