Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 594.53 M637.45 M616.32 M656.64 M716.98 M699.7 M 699.7 M Research & development 77.38 M93.05 M101.19 M104.19 M115.38 M98.97 M 98.97 M 영업 이익 151.37 M197.23 M238.92 M111.53 M28.41 M-493.37 M -493.37 M Non-Operating Income, Total 17.95 M36.08 M30.53 M23.09 M27.88 M19.42 M 26.8 M Interest expense, net of interest capitalized 71.58 M50.4 M49.59 M51.38 M-4.5 M-5 M 86.25 M Non-Operating Income, excl. Interest Expenses -58.06 M-33.62 M-31.07 M-32 M28.44 M26.77 M -57.1 M Unusual income/expense 4.43 M19.31 M12.01 M3.72 M3.94 M-2.35 M -2.35 M Pretax income 93.52 M214.68 M213.89 M81.07 M-18.24 M-563.5 M -563.5 M Equity in earnings —————— — Taxes -40.37 M45.6 M33.34 M13.33 M-11.29 M-47.03 M -47.03 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 133.89 M169.07 M180.55 M67.74 M-6.94 M-516.47 M -516.47 M Discontinued operations —————— — Net income 133.89 M169.07 M180.55 M67.74 M-6.94 M-516.47 M -516.47 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 133.89 M169.07 M180.55 M67.74 M-6.94 M-516.47 M -516.47 M Basic earnings per share (Basic EPS) 1.5822.180.85-0.09-6.74 -6.74 Diluted earnings per share (Diluted EPS) 1.571.982.160.84-0.09-6.74 -6.74 Average basic shares outstanding 84.65 M84.7 M83 M80.09 M77.01 M76.67 M 306.58 M Diluted shares outstanding 85.23 M85.48 M83.52 M80.34 M77.01 M76.67 M 306.58 M EBITDA 384 M439.77 M475.62 M358.74 M316.9 M-189.64 M -234.44 M EBIT 151.37 M197.23 M238.92 M111.53 M28.41 M-493.37 M -493.37 M Cost of revenue 520.83 M597.81 M587.36 M656.84 M728.47 M803.63 M 803.63 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 232.63 M242.54 M236.7 M247.21 M288.49 M303.73 M 258.93 M