Financials
Value 20212022202320242025 TTM Selling/general/admin expenses 477.45 M568.57 M492.03 M389.69 M303.52 M 303.52 M Research & development ————— — 영업 이익 -134.68 M-102.84 M53.37 M-700.47 M-805.78 M -805.78 M Non-Operating Income, Total 15.25 M15.82 M-25.26 M10.02 M-29.91 M -29.91 M Interest expense, net of interest capitalized ———53.4 M46.4 M 46.4 M Non-Operating Income, excl. Interest Expenses 4.08 M-371 K1.28 M-38.55 M-63.56 M -63.56 M Unusual income/expense 11.17 M16.19 M-26.54 M-4.83 M-12.75 M -12.75 M Pretax income -149.13 M-110.72 M5.3 M-745.25 M-860.98 M -860.98 M Equity in earnings ————— — Taxes -436.07 M3.41 M7.17 M23.13 M34.37 M 34.37 M Non-controlling/minority interest -30.83 M-34.38 M2.35 M-211.37 M-202.21 M -202.21 M After tax other income/expense 6.09 M3.55 M-11.06 M-3.75 M-6.34 M -6.34 M Net income before discontinued operations 317.78 M-79.75 M-4.21 M-557.01 M-693.14 M -693.14 M Discontinued operations ————— — Net income 317.78 M-79.75 M-4.21 M-557.01 M-693.14 M -693.14 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 289.32 M-79.69 M-4.29 M-557.27 M-617.88 M -640.01 M Basic earnings per share (Basic EPS) 1.52-0.62-0.03-4.61-5.95 -5.95 Diluted earnings per share (Diluted EPS) 1.48-0.62-0.03-4.61-5.95 -5.95 Average basic shares outstanding 121.43 M129.42 M134.94 M120.82 M110.13 M 427.36 M Diluted shares outstanding 192.68 M129.42 M134.94 M120.82 M110.13 M 474.1 M EBITDA -27.63 M-13.13 M121.4 M-629.86 M-779.92 M -779.92 M EBIT -134.68 M-102.84 M53.37 M-700.47 M-805.78 M -805.78 M Cost of revenue 209.92 M249.49 M20.3 M2.5 M281.51 M 281.51 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 107.06 M89.71 M68.03 M70.62 M25.86 M 25.86 M