Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 1.05 B1.13 B1.14 B1.2 B1.14 B1.16 B 1.13 B Research & development —————— — 영업 이익 -4.1 B-930 M-522.3 M-74.3 M-79.3 M-17.4 M -17.4 M Non-Operating Income, Total -36.2 M108.1 M-74.8 M72 M169.6 M-7 M -7 M Interest expense, net of interest capitalized 356.9 M458.1 M378.7 M411.2 M443.7 M530.2 M 530.2 M Non-Operating Income, excl. Interest Expenses -364.2 M-437.9 M-399.9 M-408.3 M-430.3 M-424.8 M -424.8 M Unusual income/expense -28.9 M87.9 M-53.6 M69.1 M156.2 M-112.4 M -112.4 M Pretax income -4.53 B-1.28 B-971.1 M-393.2 M-350.5 M-627.9 M -627.9 M Equity in earnings -30.9 M11 M-1.6 M7.7 M12.4 M6.8 M 6.8 M Taxes 59.9 M-10.2 M2.5 M3.4 M2.1 M4.5 M 4.5 M Non-controlling/minority interest -300 K-700 K-700 K-700 K—— — After tax other income/expense —————— — Net income before discontinued operations -4.59 B-1.27 B-973.6 M-396.6 M-352.6 M-632.4 M -632.4 M Discontinued operations —————— — Net income -4.59 B-1.27 B-973.6 M-396.6 M-352.6 M-632.4 M -632.4 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -4.59 B-1.27 B-973.6 M-396.6 M-352.6 M-632.4 M -632.4 M Basic earnings per share (Basic EPS) -391.5-26.6-9.3-2.37-1.06-1.34 -1.34 Diluted earnings per share (Diluted EPS) -391.5-26.6-9.3-2.37-1.06-1.34 -1.34 Average basic shares outstanding 11.72 M47.74 M104.77 M167.64 M332.92 M472.9 M 1.85 B Diluted shares outstanding 11.72 M47.74 M104.77 M167.64 M332.92 M472.9 M 1.85 B EBITDA -3.6 B-505 M-126.3 M290.7 M240.2 M296 M 296 M EBIT -4.1 B-930 M-522.3 M-74.3 M-79.3 M-17.4 M -17.4 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 498.3 M425 M396 M365 M319.5 M313.4 M 313.4 M