Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 91.01 M92.63 M94.99 M89.31 M93 M91.44 M 368.75 M Research & development —————— — Operating income 186.56 M36.66 M191.23 M197.68 M189.08 M196.06 M 774.06 M Non-Operating Income, Total 39.9 M36.33 M37.46 M40.28 M42.44 M39.48 M 159.66 M Interest expense, net of interest capitalized 42.94 M39.95 M38.33 M40.7 M41.19 M40.22 M 160.44 M Non-Operating Income, excl. Interest Expenses -3.03 M-3.62 M-872 K-423 K1.25 M-737 K -778 K Unusual income/expense —————— — Pretax income 146.65 M330 K153.77 M157.4 M146.64 M156.58 M 614.39 M Equity in earnings 1.52 M3.01 M380 K-174 K-348 K0 -142 K Taxes 1.17 M-1.03 M14.54 M2.39 M2.57 M1.83 M 21.33 M Non-controlling/minority interest 346 K223 K474 K661 K2.32 M2.46 M 5.92 M After tax other income/expense —————— — Net income before discontinued operations 147.48 M-1.2 M138.75 M154.35 M141.75 M152.29 M 587.15 M Discontinued operations —————— — Net income 147.48 M-1.2 M138.75 M154.35 M141.75 M152.29 M 587.15 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 147.38 M-1.29 M138.66 M154.26 M141.66 M152.2 M 586.79 M Basic earnings per share (Basic EPS) 1.44-0.011.351.521.41.51 5.78 Diluted earnings per share (Diluted EPS) 1.44-0.021.351.521.41.5 5.77 Average basic shares outstanding 102.31 M102.26 M102.44 M101.27 M101.23 M101.55 M 406.5 M Diluted shares outstanding 102.62 M102.56 M102.8 M101.65 M101.31 M101.63 M 407.39 M EBITDA 286.18 M290.91 M297.85 M301.44 M296.67 M300.01 M 1.2 B EBIT 283.91 M146.81 M295.61 M299.2 M294.42 M153.25 M 1.04 B Cost of revenue 182.59 M186.38 M180 M186.78 M187.72 M192.37 M 746.86 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 2.27 M144.11 M2.24 M2.25 M2.25 M146.77 M 153.5 M