Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 959.7 M906.8 M855.3 M767.2 M707.6 M607.1 M 607.1 M Research & development 36.7 M28.3 M24.5 M43.7 M45.4 M39.1 M — 영업 이익 24.7 M-2.5 M-679 M-899.4 M-909.1 M-100.7 M -100.7 M Non-Operating Income, Total -336.7 M-246.6 M-218.7 M45 M27.6 M-101.1 M -101.1 M Interest expense, net of interest capitalized 268.4 M205.1 M208.5 M221.6 M98 M82.7 M 82.7 M Non-Operating Income, excl. Interest Expenses -607.6 M-450.7 M-417.2 M-171.6 M-48.7 M-165.1 M -165.1 M Unusual income/expense 2.5 M-1 M-10 M-5 M-21.7 M-18.7 M -18.7 M Pretax income -312 M-249.1 M-897.7 M-854.4 M-881.5 M-201.8 M -201.8 M Equity in earnings —————— — Taxes -66.2 M-30.8 M-92.9 M-16.6 M-23.3 M24 M 24 M Non-controlling/minority interest —————— — After tax other income/expense 1.4 M2.1 M200 K-400 K6.5 M2 M 2 M Net income before discontinued operations -245.8 M-218.3 M-804.8 M-837.8 M-858.2 M-225.8 M -225.8 M Discontinued operations —————— — Net income -245.8 M-218.3 M-804.8 M-837.8 M-858.2 M-225.8 M -225.8 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -245.8 M-218.3 M-804.8 M-837.8 M-858.2 M-225.8 M -225.8 M Basic earnings per share (Basic EPS) —-1.05-3.81-3.89-3.82-0.95 -0.95 Diluted earnings per share (Diluted EPS) -1.37-1.05-3.81-3.89-3.82-0.95 -0.95 Average basic shares outstanding 179.6 M208 M211.2 M215.3 M224.8 M238.7 M 949 M Diluted shares outstanding 179.6 M208 M211.2 M215.3 M224.8 M238.7 M 949 M EBITDA -34 M-39.9 M-707.9 M-735.5 M-832.7 M5.5 M 44.6 M EBIT -724.7 M-699.5 M-1.32 B-1.54 B-1.46 B-623.3 M -664.5 M Cost of revenue 1.72 B2.07 B2.27 B2.33 B2.2 B2.18 B 2.18 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 690.7 M659.6 M613.8 M803.1 M622.6 M628.8 M 709.1 M