Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Selling/general/admin expenses —————— — Research & development —————— — 영업 이익 146.13 M189.58 M279.95 M-1.06 M40.4 M179.21 M 498.5 M Non-Operating Income, Total 145.42 M148.47 M383.14 M77.44 M157.6 M201.57 M 819.75 M Interest expense, net of interest capitalized 36.01 M33.89 M32.53 M31.69 M30.48 M35.68 M 130.38 M Non-Operating Income, excl. Interest Expenses 99.17 M102.96 M333.61 M34.71 M120.54 M154.53 M 643.38 M Unusual income/expense 10.24 M11.62 M17.01 M11.04 M6.58 M11.36 M 45.99 M Pretax income 121.91 M168.7 M265.88 M-20.19 M18.19 M156.72 M 420.6 M Equity in earnings 1.56 M1.4 M1.45 M1.52 M1.69 M1.82 M 6.49 M Taxes 30.79 M37.38 M61.59 M-5.14 M3.12 M34.23 M 93.8 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 91.13 M131.32 M204.29 M-15.05 M15.07 M122.49 M 326.8 M Discontinued operations —————— — Net income 91.13 M131.32 M204.29 M-15.05 M15.07 M122.49 M 326.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 91.13 M131.32 M204.29 M-15.05 M15.07 M122.49 M 326.8 M Basic earnings per share (Basic EPS) 0.921.322.04-0.150.141.22 3.25 Diluted earnings per share (Diluted EPS) 0.911.312.02-0.150.151.21 3.23 Average basic shares outstanding 98.63 M99.86 M100.29 M100.37 M100.24 M100.7 M 401.61 M Diluted shares outstanding 99.29 M100.48 M100.93 M100.37 M100.79 M101.23 M 403.32 M EBITDA 191.43 M234.91 M327.92 M45.94 M88.88 M228.78 M 691.52 M EBIT 146.13 M189.58 M279.95 M-1.06 M40.4 M179.21 M 498.5 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 45.3 M45.33 M47.97 M47 M48.48 M49.58 M 193.02 M