Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 745.35 M891.45 M1.38 B1.34 B1.43 B1.55 B 1.55 B Research & development —————— — 영업 이익 -3.48 B-2.55 B-1.55 B930.91 M1.47 B1.56 B 1.56 B Non-Operating Income, Total -515.91 M-1.95 B-724.95 M-767.74 M-693 M-1.13 B -1.13 B Interest expense, net of interest capitalized 93.2 M2.1 B800 M727.5 M141.5 M170.1 M 109.21 M Non-Operating Income, excl. Interest Expenses -575.51 M-4.17 B-1.6 B-1.46 B-888.72 M-1.12 B -1.06 B Unusual income/expense -33.6 M123.95 M76.57 M-40.2 M54.22 M-178.64 M -178.64 M Pretax income -4 B-4.5 B-2.28 B163.18 M772.91 M428.72 M 428.72 M Equity in earnings —————— — Taxes 12.47 M5.27 M-6.79 M-3 M-137.35 M5.47 M 5.47 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -4.01 B-4.51 B-2.27 B166.18 M910.26 M423.25 M 423.25 M Discontinued operations —————— — Net income -4.01 B-4.51 B-2.27 B166.18 M910.26 M423.25 M 423.25 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -4.01 B-4.51 B-2.27 B166.18 M973.57 M437.17 M 412.4 M Basic earnings per share (Basic EPS) -15.75-12.33-5.410.392.090.94 0.94 Diluted earnings per share (Diluted EPS) -15.75-12.33-5.410.391.890.92 0.92 Average basic shares outstanding 254.73 M365.45 M419.77 M424.42 M435.28 M448.54 M 1.79 B Diluted shares outstanding 254.73 M365.45 M419.77 M427.4 M515.03 M477.74 M 1.86 B EBITDA -2.87 B-1.79 B-741.7 M1.81 B2.44 B2.72 B 2.72 B EBIT -3.61 B-2.55 B-1.55 B930.91 M1.47 B1.56 B 1.56 B Cost of revenue 1.82 B1.61 B4.27 B5.47 B5.69 B5.64 B 5.64 B Other cost of goods sold 1.82 B501.55 M910.33 M877.63 M903.95 M887.89 M — Depreciation & amortization (cash flow) 739.62 M758.6 M810.05 M883.24 M973.51 M1.16 B 1.16 B