Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 765.6 M1.01 B749.3 M791 M775.6 M857.3 M 3.17 B Research & development —————— — Operating income 30.3 M209.9 M191.6 M108 M167.4 M210.6 M 677.6 M Non-Operating Income, Total 1.8 M200 K4.1 M45.9 M12.4 M-6.7 M 55.7 M Interest expense, net of interest capitalized 10.1 M11.4 M10.9 M11.8 M12.5 M13.4 M 48.6 M Non-Operating Income, excl. Interest Expenses -8.7 M-11.4 M-10.9 M27.8 M-1.4 M-13.4 M 2.1 M Unusual income/expense 400 K200 K4.1 M6.3 M1.3 M-6.7 M 5 M Pretax income 19.8 M174.1 M176.6 M102.5 M156.2 M198.7 M 634 M Equity in earnings —————— — Taxes 900 K-200 K36.4 M22.9 M34.2 M38.5 M 132 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 20.7 M161.3 M129.8 M54.4 M122 M158 M 464.2 M Discontinued operations ——5.2 M12.6 M96.1 M— — Net income 20.7 M161.3 M135 M67 M218.1 M158 M 578.1 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 20.7 M161.3 M135 M67 M218.1 M158 M 578.1 M Basic earnings per share (Basic EPS) 0.050.460.340.170.550.4 1.46 Diluted earnings per share (Diluted EPS) 0.050.460.340.170.550.39 1.45 Average basic shares outstanding 398.19 M398.23 M396.58 M396.41 M395.66 M395.52 M 1.58 B Diluted shares outstanding 402.4 M402.37 M400.05 M399.05 M399.53 M399.75 M 1.6 B EBITDA 83.1 M174.3 M238.3 M158.4 M220.3 M243.4 M 860.4 M EBIT 33 M119.9 M189.1 M108 M168.5 M188.5 M 654.1 M Cost of revenue 606.1 M833.4 M579.2 M540.2 M591.8 M693 M 2.4 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 50.1 M54.4 M49.2 M50.4 M51.8 M54.9 M 206.3 M