Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 62 M59 M59 M57 M65 M 240 M Research & development ————— — 영업 이익 98 M106 M116 M120 M107 M 449 M Non-Operating Income, Total 6 M1 M6 M3 M9 M 19 M Interest expense, net of interest capitalized 26 M29 M25 M29 M25 M 108 M Non-Operating Income, excl. Interest Expenses -26 M-29 M-25 M-29 M-25 M -108 M Unusual income/expense 6 M1 M6 M3 M9 M 19 M Pretax income 99 M85 M102 M102 M103 M 392 M Equity in earnings ————— — Taxes -1 M23 M15 M25 M19 M 82 M Non-controlling/minority interest ————— — After tax other income/expense 8 M-2 M-2 M-6 M0 -10 M Net income before discontinued operations 100 M62 M87 M77 M84 M 310 M Discontinued operations ————— — Net income 100 M62 M87 M77 M84 M 310 M Dilution adjustment 0———— — Preferred dividends 0———— — Diluted net income available to common stockholders 100 M62 M87 M77 M84 M 310 M Basic earnings per share (Basic EPS) 0.470.30.430.390.43 1.55 Diluted earnings per share (Diluted EPS) 0.470.30.420.380.42 1.52 Average basic shares outstanding 222.32 M205.11 M202.67 M198.67 M199.76 M 806.21 M Diluted shares outstanding 224.12 M207.57 M205.26 M202.19 M203.62 M 818.64 M EBITDA 122 M135 M140 M146 M137 M 558 M EBIT 99 M113 M117 M121 M108 M 459 M Cost of revenue 662 M699 M732 M716 M706 M 2.85 B Other cost of goods sold 490 M501 M513 M500 M495 M 2.01 B Depreciation & amortization (cash flow) 23 M22 M23 M25 M29 M 99 M