Financials
Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Selling/general/admin expenses 52 M46 M58 M58 M53 M 215 M Research & development ————— — 영업 이익 863 M915 M1.02 B1.02 B901 M 3.85 B Non-Operating Income, Total -12 M6 M4 M-3 M0 7 M Interest expense, net of interest capitalized 79 M77 M79 M79 M76 M 311 M Non-Operating Income, excl. Interest Expenses -79 M-77 M-79 M-79 M-76 M -311 M Unusual income/expense -12 M6 M4 M-3 M0 7 M Pretax income 49 M-6 M43 M45 M93 M 175 M Equity in earnings 6 M5 M6 M6 M2 M 19 M Taxes 23 M6 M15 M15 M40 M 76 M Non-controlling/minority interest 6 M5 M3 M5 M5 M 18 M After tax other income/expense -12 M6 M4 M-3 M0 7 M Net income before discontinued operations 20 M-17 M25 M25 M48 M 81 M Discontinued operations ————— — Net income 20 M-17 M25 M25 M48 M 81 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 20 M-17 M25 M25 M48 M 81 M Basic earnings per share (Basic EPS) 0.2-0.170.260.280.53 0.9 Diluted earnings per share (Diluted EPS) 0.19-0.170.250.280.53 0.89 Average basic shares outstanding 101.9 M95.5 M91.2 M88.3 M89.9 M 364.9 M Diluted shares outstanding 103.1 M95.5 M92.2 M90.1 M91.5 M 369.3 M EBITDA 204 M127 M171 M188 M247 M 733 M EBIT 134 M60 M112 M121 M167 M 460 M Cost of revenue 103 M79 M101 M131 M131 M 442 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 70 M67 M59 M67 M80 M 273 M