Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 43.73 M14.96 M44.7 M49.47 M38.33 M33.66 M 166.16 M Research & development —————— — Operating income 212.42 M262.21 M251.69 M224.46 M226.39 M275.55 M 978.09 M Non-Operating Income, Total 2.81 M-1.47 M3.15 M3.91 M153 K372 K 7.59 M Interest expense, net of interest capitalized 65.8 M63.23 M61.48 M64.07 M65.68 M64.14 M 255.37 M Non-Operating Income, excl. Interest Expenses -62.99 M-64.7 M-58.33 M-60.16 M-65.53 M-63.76 M -247.78 M Unusual income/expense —————— — Pretax income 149.41 M197.51 M193.36 M164.3 M160.86 M211.26 M 729.78 M Equity in earnings —————— — Taxes 31.55 M46.12 M50.43 M41.38 M43.34 M51.79 M 186.94 M Non-controlling/minority interest 34 K-10 K47 K59 K49 K76 K 231 K After tax other income/expense —————— — Net income before discontinued operations 117.83 M151.35 M142.88 M122.86 M117.47 M159.4 M 542.61 M Discontinued operations —————— — Net income 117.83 M151.35 M142.88 M122.86 M117.47 M159.4 M 542.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 117.83 M151.35 M142.88 M122.86 M117.47 M159.4 M 542.61 M Basic earnings per share (Basic EPS) 0.811.050.990.870.841.13 3.83 Diluted earnings per share (Diluted EPS) 0.81.020.980.860.841.13 3.81 Average basic shares outstanding 144.71 M145.27 M144.12 M141.9 M140.32 M141.6 M 567.93 M Diluted shares outstanding 146.22 M146.78 M145.29 M142.99 M141.42 M142.69 M 572.4 M EBITDA 260.37 M322.95 M304.95 M277.68 M281.66 M328.05 M 1.19 B EBIT 193.68 M249.32 M244.44 M212.91 M211.88 M253.19 M 922.42 M Cost of revenue 761.32 M787.13 M782.75 M794.01 M792.55 M799.85 M 3.17 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 66.68 M73.63 M60.51 M64.77 M69.78 M74.86 M 269.92 M