Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 88.96 M62.7 M68.83 M74.3 M73.08 M 278.91 M Research & development ————— — Operating income 278.01 M522.61 M475.42 M391.09 M425.7 M 1.81 B Non-Operating Income, Total 82.81 M265.19 M224.59 M140.48 M138.89 M 769.15 M Interest expense, net of interest capitalized 5.53 M5.6 M4.73 M4.93 M4.92 M 20.19 M Non-Operating Income, excl. Interest Expenses 77.28 M259.59 M219.86 M135.55 M133.96 M 748.96 M Unusual income/expense ————— — Pretax income 76.69 M184.47 M270.46 M180.29 M189.68 M 824.9 M Equity in earnings ————— — Taxes 2.29 M3.21 M2.67 M3.87 M-24.87 M -15.12 M Non-controlling/minority interest 40.49 M100.39 M80.37 M40.23 M42.37 M 263.36 M After tax other income/expense -15.62 M8.55 M18.07 M78 K1.97 M 28.67 M Net income before discontinued operations 74.41 M181.27 M267.79 M176.43 M214.55 M 840.03 M Discontinued operations ————— — Net income 74.41 M181.27 M267.79 M176.43 M214.55 M 840.03 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 33.92 M80.87 M187.41 M136.2 M172.18 M 576.67 M Basic earnings per share (Basic EPS) 0.380.791.851.371.74 5.75 Diluted earnings per share (Diluted EPS) 0.350.771.791.321.67 5.55 Average basic shares outstanding 105.13 M101.94 M101.42 M99.24 M100.36 M 402.96 M Diluted shares outstanding 109.1 M105.15 M104.57 M102.9 M103.84 M 416.47 M EBITDA 399.4 M643.38 M602.24 M520.5 M583.59 M 2.35 B EBIT 278.01 M522.61 M475.42 M391.09 M425.7 M 1.81 B Cost of revenue 105.87 M116.88 M122.81 M125.41 M142.18 M 507.29 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 121.39 M120.77 M126.82 M129.41 M157.89 M 534.89 M