Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 795.07 M741.48 M502.61 M565.37 M504.44 M551.48 M — Research & development 410.04 M438.58 M275.36 M248.82 M243.64 M237.82 M — 영업 이익 -925.75 M-702.89 M190.28 M421.06 M248.13 M32.79 M — Non-Operating Income, Total -144.58 M-240.53 M-195.18 M-134.77 M-131.46 M-41.3 M — Interest expense, net of interest capitalized 163.42 M211.77 M103.68 M159.2 M145.5 M130.07 M — Non-Operating Income, excl. Interest Expenses -330.48 M-466.41 M-252.54 M-304.2 M-264.64 M-177.75 M — Unusual income/expense 22.48 M14.11 M-46.31 M10.23 M-12.31 M6.37 M — Pretax income -1.07 B-943.41 M-4.9 M286.29 M116.68 M-8.51 M 389.56 M Equity in earnings -34.4 M-70.04 M-30.94 M-7.22 M2.44 M-626 K — Taxes 3.57 M15.15 M12.18 M11.27 M8.37 M20.67 M 71.23 M Non-controlling/minority interest 4.78 M9.58 M2.67 M3.81 M3.63 M324 K — After tax other income/expense 10.38 M7.28 M3.36 M32.02 M8.13 M-5.04 M — Net income before discontinued operations -1.08 B-968.14 M-19.75 M271.2 M104.68 M-29.5 M 318.33 M Discontinued operations —————— — Net income -1.08 B-968.14 M-19.75 M271.2 M104.68 M-29.5 M 318.33 M Dilution adjustment -1.09 M————— — Preferred dividends 0————— — Diluted net income available to common stockholders -1.08 B-971.33 M-19.75 M271.2 M104.68 M-29.5 M 318.33 M Basic earnings per share (Basic EPS) 4.083.330.060.870.330.09 1.35 Diluted earnings per share (Diluted EPS) 4.083.330.060.840.330.09 1.32 Average basic shares outstanding 5.18 B5.57 B5.99 B6.68 B6.73 B6.75 B 26.14 B Diluted shares outstanding 5.18 B5.57 B5.99 B16.69 B16.64 B16.53 B 55.85 B EBITDA -848.29 M-614.63 M264.87 M485.08 M281.5 M63.39 M — EBIT -925.75 M-702.89 M190.28 M421.06 M248.13 M32.79 M — Cost of revenue 4.27 B4.32 B3.24 B3.25 B3.01 B3.08 B — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 77.46 M88.26 M74.59 M64.02 M33.37 M30.6 M —