Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 53.42 M—67.22 M64.07 M67.25 M69.04 M 69.04 M Research & development —————— — 영업 이익 226.43 M-146.78 M117.56 M156.78 M195.79 M271.29 M 268.1 M Non-Operating Income, Total -224.72 M-224.72 M-146.49 M-92.46 M-74.31 M-2.05 M -2.05 M Interest expense, net of interest capitalized 200.66 M200.66 M217.34 M172.91 M154.49 M175.96 M 175.96 M Non-Operating Income, excl. Interest Expenses -425.38 M-425.38 M-363.83 M-265.37 M-228.8 M-178.01 M -178.01 M Unusual income/expense —————— — Pretax income 222.87 M-146.78 M202.16 M237.77 M283.28 M340 M 336.8 M Equity in earnings -14.85 M-14.85 M19.8 M11.87 M22.93 M53.28 M 53.28 M Taxes 16.84 M16.84 M3.08 M894 K1.05 M475 K 475 K Non-controlling/minority interest -20.68 M-20.68 M-6 M2 0004 00021 K 21 K After tax other income/expense —————— — Net income before discontinued operations -295.08 M-146.78 M-93.48 M6.55 M58.97 M135.97 M 135.97 M Discontinued operations —————— — Net income -295.08 M-146.78 M-93.48 M6.55 M58.97 M135.97 M 135.97 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -332.49 M-146.78 M-96.02 M5.43 M57.76 M133.88 M 133.88 M Basic earnings per share (Basic EPS) -3.95—-3.20.171.874.41 4.41 Diluted earnings per share (Diluted EPS) -3.95—-3.20.171.874.34 4.34 Average basic shares outstanding ——30.05 K31.3 K30.91 M30.34 M 121.62 M Diluted shares outstanding ——30.05 K31.3 K30.96 M30.84 M 123.61 M EBITDA 104.22 M644.11 M303.28 M286.17 M272.02 M301.73 M 301.73 M EBIT -110.81 M429.08 M46.97 M95.67 M131.43 M136.57 M 136.57 M Cost of revenue 118.19 M—134.61 M132.33 M127.78 M146.9 M 146.9 M Other cost of goods sold 118.19 M—134.61 M132.33 M127.78 M146.9 M 146.9 M Depreciation & amortization (cash flow) 215.03 M215.03 M256.31 M190.5 M140.59 M165.16 M 165.16 M