Financials
Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Selling/general/admin expenses 121.9 M120.5 M96 M137.5 M176.8 M 530.8 M Research & development ————— — Operating income 597.9 M120.5 M372 M404.7 M512.5 M 1.41 B Non-Operating Income, Total 346.2 M-326.5 M49.4 M116.6 M83.3 M -77.2 M Interest expense, net of interest capitalized 16.7 M14.1 M17.8 M18.6 M19.9 M 70.4 M Non-Operating Income, excl. Interest Expenses 329.5 M-340.6 M31.6 M98 M63.4 M -147.6 M Unusual income/expense ————— — Pretax income 239.5 M-190.1 M72.4 M176.5 M178.8 M 237.6 M Equity in earnings -19.7 M-13.6 M-16.6 M-20.3 M-22.8 M -73.3 M Taxes 11.6 M3.7 M9.6 M12.9 M17.1 M 43.3 M Non-controlling/minority interest 48.9 M-23.2 M28.9 M40.7 M47.9 M 94.3 M After tax other income/expense ————— — Net income before discontinued operations 179 M-239 M33.9 M122.9 M113.8 M 31.6 M Discontinued operations —-600 K——— — Net income 179 M-239.6 M33.9 M122.9 M113.8 M 31 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 176.5 M-236.7 M33.6 M121.3 M112.3 M 30.5 M Basic earnings per share (Basic EPS) 69.68-50.9813.1947.7544.18 54.14 Diluted earnings per share (Diluted EPS) 69.68-50.9813.1947.7544.18 54.14 Average basic shares outstanding 2.53 M2.53 M2.54 M2.54 M2.54 M 10.16 M Diluted shares outstanding 2.53 M2.53 M2.54 M2.54 M2.54 M 10.16 M EBITDA 709.6 M230.1 M474.3 M509.3 M632.1 M 1.85 B EBIT 597.9 M120.5 M372 M404.7 M512.5 M 1.41 B Cost of revenue 114 M95 M104.6 M141.9 M167.1 M 508.6 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 111.7 M109.6 M102.3 M104.6 M119.6 M 436.1 M