Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 14.36 M18.71 M15.91 M16.55 M12.32 M 63.49 M Research & development ————— — 영업 이익 308.21 M258.83 M242.06 M337.16 M363.39 M 1.2 B Non-Operating Income, Total -84.03 M-87.92 M-85.35 M-88.12 M-87.48 M -348.87 M Interest expense, net of interest capitalized 97.85 M97.27 M89.93 M94.06 M92.62 M 373.88 M Non-Operating Income, excl. Interest Expenses -195.69 M-194.54 M-179.87 M-191.9 M-185.23 M -751.54 M Unusual income/expense 13.82 M9.36 M4.58 M9.72 M5.14 M 28.8 M Pretax income 224.18 M170.92 M156.71 M249.04 M275.92 M 852.59 M Equity in earnings ————— — Taxes 565 K564 K545 K560 K560 K 2.23 M Non-controlling/minority interest 6.4 M5.17 M4.73 M7.29 M8.06 M 25.25 M After tax other income/expense ————— — Net income before discontinued operations 217.21 M165.18 M151.44 M241.19 M267.3 M 825.11 M Discontinued operations ————— — Net income 217.21 M165.18 M151.44 M241.19 M267.3 M 825.11 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 217.06 M165.04 M151.25 M240.98 M267.11 M 824.37 M Basic earnings per share (Basic EPS) 0.790.60.550.850.95 2.95 Diluted earnings per share (Diluted EPS) 0.790.60.540.850.96 2.95 Average basic shares outstanding 272.8 M274.83 M277.44 M283.01 M279.61 M 1.11 B Diluted shares outstanding 273.53 M275.4 M277.8 M283.5 M280.04 M 1.12 B EBITDA 376.41 M328.12 M315.57 M408.91 M431.81 M 1.48 B EBIT 308.21 M258.83 M242.06 M337.16 M363.39 M 1.2 B Cost of revenue —39.25 M53.73 M-37.36 M— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 68.2 M69.28 M73.5 M71.74 M68.41 M 282.94 M