Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 107.11 M104.71 M112.03 M112.85 M111.73 M 441.32 M Research & development ————— — 영업 이익 142.29 M154.35 M168.03 M131.48 M143.56 M 597.43 M Non-Operating Income, Total -44.23 M-56.3 M-44.46 M-48.64 M-48.31 M -197.71 M Interest expense, net of interest capitalized 56.17 M51.11 M50.63 M50.49 M49.65 M 201.88 M Non-Operating Income, excl. Interest Expenses -100.4 M-107.41 M-95.09 M-99.13 M-97.96 M -399.59 M Unusual income/expense ————— — Pretax income 98.52 M98.76 M124.18 M83.5 M95.88 M 402.32 M Equity in earnings 454 K712 K610 K655 K629 K 2.61 M Taxes 10.8 M12.81 M15.92 M6.62 M11.3 M 46.65 M Non-controlling/minority interest 41.13 M41.2 M51.85 M34.63 M39.93 M 167.6 M After tax other income/expense ————— — Net income before discontinued operations 46.59 M44.75 M56.4 M42.25 M44.66 M 188.07 M Discontinued operations ————— — Net income 46.59 M44.75 M56.4 M42.25 M44.66 M 188.07 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 105.61 M77.3 M97.36 M69.61 M76.2 M 320.47 M Basic earnings per share (Basic EPS) 0.790.760.960.720.75 3.19 Diluted earnings per share (Diluted EPS) 0.780.750.950.680.74 3.12 Average basic shares outstanding 59.02 M59.2 M58.96 M59.02 M58.96 M 236.15 M Diluted shares outstanding 103.67 M103.39 M102.73 M102.66 M102.59 M 411.38 M EBITDA 554.23 M202.68 M216.02 M180.46 M561.04 M 1.16 B EBIT 506.06 M154.35 M168.03 M131.48 M508.93 M 962.8 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 48.16 M48.33 M47.99 M48.98 M52.11 M 197.41 M