Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 46.19 M105.78 M114.44 M187.85 M226.37 M224.72 M 196.16 M Research & development —————— — 영업 이익 564.44 M965.7 M1.09 B338.15 M243.39 M216.06 M 216.06 M Non-Operating Income, Total -4.13 M8.94 M-71.32 M-67.86 M-94.34 M-120.74 M -120.74 M Interest expense, net of interest capitalized 17.31 M21.14 M50.8 M127.1 M171.16 M161.79 M 161.79 M Non-Operating Income, excl. Interest Expenses -32.69 M-41.11 M-96.17 M-232.62 M-325.76 M-312.68 M -312.68 M Unusual income/expense 11.25 M28.91 M-25.96 M37.66 M60.26 M30.14 M 30.14 M Pretax income 560.31 M974.63 M1.02 B270.29 M149.05 M95.32 M 95.32 M Equity in earnings —————— — Taxes 149.68 M230.89 M249.39 M54.77 M32.96 M29.77 M 29.77 M Non-controlling/minority interest 633 K360 K-207 K-1.63 M-1.54 M-392 K -392 K After tax other income/expense -43.68 M-28.28 M-46.63 M-62.01 M21.84 M-35.46 M -35.46 M Net income before discontinued operations 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Discontinued operations —————— — Net income 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 410 M743.39 M771.33 M217.15 M117.63 M65.95 M 65.95 M Basic earnings per share (Basic EPS) 2.424.484.751.350.730.41 0.41 Diluted earnings per share (Diluted EPS) 2.44.454.731.340.730.41 0.41 Average basic shares outstanding 169.71 M165.86 M162.26 M161.19 M161.74 M162.19 M 648.6 M Diluted shares outstanding 170.55 M167.06 M163.21 M161.83 M162.17 M162.61 M 650.26 M EBITDA 1.07 B1.54 B1.75 B1.07 B1.04 B1 B 1 B EBIT 564.44 M965.7 M1.09 B338.15 M243.39 M216.06 M 216.06 M Cost of revenue 696.57 M920.42 M1.89 B2.08 B1.96 B1.91 B 1.91 B Other cost of goods sold 696.57 M920.42 M1.89 B2.08 B1.96 B1.91 B 1.91 B Depreciation & amortization (cash flow) 506.67 M577.89 M659.82 M735.1 M792.8 M788.05 M 788.05 M