Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.13 B1.44 B1.21 B1.74 B2.02 B1.99 B 1.99 B Research & development —————— — 영업 이익 -410.2 M1.06 B974 M-690.2 M72.5 M-673.6 M -673.6 M Non-Operating Income, Total 107.5 M3.6 M-43.1 M-863.5 M34.4 M14.4 M 15.6 M Interest expense, net of interest capitalized 546.3 M566.9 M760.1 M469.6 M487.1 M447.6 M 447.6 M Non-Operating Income, excl. Interest Expenses -545.4 M-565.8 M-731.1 M-1.34 B-458 M-437.9 M -436.7 M Unusual income/expense 106.6 M2.5 M-72.1 M5.5 M5.3 M4.7 M 4.7 M Pretax income -834.2 M539.1 M175.3 M-499.6 M-341.3 M-820.7 M -820.7 M Equity in earnings 13.8 M38.7 M23.7 M25.3 M28.1 M37.7 M 37.7 M Taxes -165.1 M118.6 M-46.4 M-8.2 M-28 M24.6 M 24.6 M Non-controlling/minority interest 400 K-300 K-400 K-1.4 M-1.8 M-2.2 M -2.2 M After tax other income/expense —————— — Net income before discontinued operations -669.5 M420.8 M222.1 M-490 M-311.5 M-843.1 M -843.1 M Discontinued operations —————— — Net income -669.5 M420.8 M222.1 M-490 M-311.5 M-843.1 M -843.1 M Dilution adjustment —000—— — Preferred dividends —2.1 M900 K0—— — Diluted net income available to common stockholders -669.5 M418.7 M221.2 M-490 M-311.5 M-843.1 M -843.1 M Basic earnings per share (Basic EPS) -52.641.37-3.22-2.05-5.83 -5.83 Diluted earnings per share (Diluted EPS) -54 208370.17-816.67-623-5.83 -5.83 Average basic shares outstanding 134 M100 K600 K600 K500 K400 K 1.6 M Diluted shares outstanding 134 M100 K600 K600 K500 K400 K 1.6 M EBITDA -35.3 M1.42 B1.37 B-334.6 M425 M-309.4 M — EBIT -410.2 M1.06 B974 M-690.2 M72.5 M-673.6 M -673.6 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 374.9 M356.7 M394.8 M355.6 M352.5 M364.2 M —