Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 94.65 M186 M181.32 M212.89 M381.74 M403.79 M 382.29 M Research & development —————— — 영업 이익 71.35 M225.6 M190.41 M-598.4 M263.73 M90.87 M 90.87 M Non-Operating Income, Total 3.44 M-1.83 M-253 K-29.57 M-2.79 M-274 K -274 K Interest expense, net of interest capitalized 41.43 M95.19 M109.41 M130.3 M124.7 M103.6 M 8.38 M Non-Operating Income, excl. Interest Expenses -41.43 M-95.19 M-109.41 M-130.3 M-124.7 M-103.6 M -8.38 M Unusual income/expense 3.44 M-1.83 M-253 K-29.57 M-2.79 M-274 K -274 K Pretax income -70.67 M190.96 M97.9 M-723.78 M136.02 M-15.15 M -15.15 M Equity in earnings —————— — Taxes -11.96 M32.81 M24.77 M-49 M41.24 M50.88 M 50.88 M Non-controlling/minority interest 5.76 M1.98 M3.82 M4.12 M4.36 M4.76 M 4.76 M After tax other income/expense —3.62 M285 K-350 K-2.13 M-2.72 M — Net income before discontinued operations -64.48 M156.18 M69.32 M-678.89 M90.42 M-70.79 M -70.79 M Discontinued operations —————— — Net income -64.48 M156.18 M69.32 M-678.89 M90.42 M-70.79 M -70.79 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -64.48 M88.61 M46.29 M-713.38 M82.75 M-70.79 M -70.79 M Basic earnings per share (Basic EPS) —1.120.47-5.060.62-0.52 -0.52 Diluted earnings per share (Diluted EPS) —0.670.33-5.310.61-0.52 -0.52 Average basic shares outstanding —126.31 M134.18 M134.16 M133.76 M135.15 M 540.28 M Diluted shares outstanding —133.03 M138.99 M134.42 M135.53 M135.15 M 544.23 M EBITDA 155.67 M483.66 M541.59 M-215.62 M629.07 M440.2 M 440.2 M EBIT 71.35 M225.6 M190.41 M-598.4 M263.73 M58.27 M 58.27 M Cost of revenue 898.6 M2.01 B2.55 B2.72 B2.58 B2.64 B 2.64 B Other cost of goods sold 699.83 M1.55 B1.97 B2.09 B2.02 B2.04 B — Depreciation & amortization (cash flow) 84.32 M258.05 M351.18 M382.78 M365.33 M381.93 M 381.93 M