Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Selling/general/admin expenses 60.09 M67.59 M66.22 M71.02 M66.01 M 270.84 M Research & development ————— — Operating income 375.6 M382.34 M334.91 M334.78 M374.17 M 1.43 B Non-Operating Income, Total -77.39 M-226.47 M-74.98 M74.03 M85.09 M -142.33 M Interest expense, net of interest capitalized 5.18 M5.86 M5.43 M5.42 M5.48 M 22.18 M Non-Operating Income, excl. Interest Expenses -106.27 M-309.53 M-112.58 M24.49 M44.02 M -353.61 M Unusual income/expense 23.7 M77.2 M32.16 M44.12 M35.59 M 189.09 M Pretax income 298.21 M155.87 M259.93 M260.75 M289.08 M 965.63 M Equity in earnings ————— — Taxes 17.64 M-22.92 M42.02 M35.06 M48.65 M 102.81 M Non-controlling/minority interest -2.64 M1 000-2.83 M101 K-2.24 M — After tax other income/expense 16.88 M-32.24 M20 M14.9 M15.69 M 18.34 M Net income before discontinued operations 258.53 M173.63 M220.73 M225.79 M236.82 M 856.97 M Discontinued operations ————— — Net income 258.53 M173.63 M220.73 M225.79 M236.82 M 856.97 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 258.53 M173.63 M220.73 M225.79 M236.82 M 856.97 M Basic earnings per share (Basic EPS) 2.41.612.052.12.21 7.97 Diluted earnings per share (Diluted EPS) 2.41.612.042.092.2 7.94 Average basic shares outstanding 107.68 M107.64 M107.74 M107.64 M107.51 M 430.53 M Diluted shares outstanding 108.07 M108.08 M108.14 M107.97 M107.83 M 432.02 M EBITDA 487.46 M503.42 M493.32 M489.1 M517.52 M 2 B EBIT 430.07 M363.66 M433.79 M424.89 M446.74 M 1.67 B Cost of revenue 150.34 M152.13 M153.67 M172.1 M189.79 M 667.68 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 57.38 M139.76 M59.53 M64.22 M70.78 M 334.29 M