Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 428.54 M906.2 M714.61 M828.9 M759.78 M599.75 M 599.75 M Research & development —————— — 영업 이익 344.76 M700.39 M69.45 M144.65 M-475.74 M75.58 M 75.58 M Non-Operating Income, Total 385 K1.13 M-152.71 M-91.88 M-252.53 M135.81 M 135.51 M Interest expense, net of interest capitalized 65.25 M92.45 M141.19 M187.01 M133.31 M92.74 M 92.74 M Non-Operating Income, excl. Interest Expenses -64.86 M-91.33 M-293.89 M-278.9 M-385.83 M43.07 M 42.78 M Unusual income/expense —————— — Pretax income 279.46 M617.56 M-220.45 M-142.32 M-878.73 M229.56 M 229.56 M Equity in earnings -623 K2.8 M3.57 M-181 K31 K35 M 35 M Taxes 75.44 M163.96 M-63.86 M-36.69 M22.13 M-9.88 M -9.88 M Non-controlling/minority interest -1.13 M5.75 M3.23 M-5.72 M-10.66 M2.87 M 2.87 M After tax other income/expense 16.81 M22.32 M3.2 M9.65 M23.26 M-10.95 M -10.95 M Net income before discontinued operations 204.02 M445.05 M-159.83 M-99.91 M-890.19 M236.57 M 236.57 M Discontinued operations ————125.92 M70.84 M 70.84 M Net income 204.02 M445.05 M-159.83 M-99.91 M-764.27 M307.42 M 307.42 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 204.02 M445.05 M-167.84 M-107.97 M-772.33 M299.36 M 299.36 M Basic earnings per share (Basic EPS) 7.8315.99-5.95-3.69-25.469.8 9.8 Diluted earnings per share (Diluted EPS) 7.5615.09-5.95-3.69-25.469.8 9.8 Average basic shares outstanding 25.61 M27.37 M28.19 M29.27 M30.34 M30.56 M 122.18 M Diluted shares outstanding 26.51 M29.01 M28.19 M29.27 M30.34 M30.56 M 122.18 M EBITDA 364.13 M1.77 B109.42 M194.26 M-430.33 M110.75 M 110.75 M EBIT 344.76 M1.74 B69.45 M144.65 M-475.74 M75.58 M 75.58 M Cost of revenue ———213.35 M167.63 M145.36 M 145.36 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 19.37 M25.87 M39.97 M49.6 M45.41 M35.17 M 35.17 M