Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 12.43 M13.17 M14.52 M12.99 M12.9 M 53.58 M Research & development ————— — 영업 이익 101.36 M109.49 M84.22 M98.62 M99.01 M 391.35 M Non-Operating Income, Total 746 K1.22 M1.7 M5.8 M4.67 M 13.39 M Interest expense, net of interest capitalized 31.63 M31.14 M32.2 M33.66 M34.01 M 131 M Non-Operating Income, excl. Interest Expenses -30.89 M-29.92 M-30.5 M-27.86 M-29.34 M -117.61 M Unusual income/expense ————— — Pretax income 339.06 M357.42 M340.46 M361.45 M339.85 M 1.4 B Equity in earnings -488 K4.9 M-47 K1.71 M-42 K 6.52 M Taxes -115 K———-115 K — Non-controlling/minority interest 4.57 M5.2 M3.78 M3.23 M3.34 M 15.55 M After tax other income/expense ————— — Net income before discontinued operations 100.56 M114.39 M83.49 M100.36 M103.81 M 402.06 M Discontinued operations ————— — Net income 100.56 M114.39 M83.49 M100.36 M103.81 M 402.06 M Dilution adjustment 00000 0 Preferred dividends 8 00008 00008 000 16 K Diluted net income available to common stockholders 100.55 M114.39 M83.48 M100.36 M103.8 M 402.05 M Basic earnings per share (Basic EPS) 0.510.570.420.50.52 2.01 Diluted earnings per share (Diluted EPS) 0.510.570.420.50.52 2.01 Average basic shares outstanding 187.44 M190.93 M190.99 M193 M192.14 M 767.06 M Diluted shares outstanding 196.64 M200.07 M200.09 M200.13 M200.11 M 800.41 M EBITDA 102.6 M110.73 M85.47 M99.95 M100.34 M 396.49 M EBIT 101.36 M109.49 M84.22 M98.62 M99.01 M 391.35 M Cost of revenue 110.54 M118.57 M127.84 M133.24 M113.76 M 493.41 M Other cost of goods sold 110.54 M118.57 M127.84 M133.24 M113.76 M 493.41 M Depreciation & amortization (cash flow) 1.24 M1.24 M1.24 M1.33 M1.33 M 5.14 M