Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 49.44 M57.6 M69.31 M74.58 M72.61 M71.13 M 51.13 M Research & development —————— — 영업 이익 141.31 M211.64 M285 M395.64 M355.88 M284.51 M 288.21 M Non-Operating Income, Total -65.97 M-69.61 M-101.08 M-98.12 M-110.12 M-159.27 M -159.27 M Interest expense, net of interest capitalized 62.59 M72.06 M110.6 M166.15 M154.26 M162.44 M 162.44 M Non-Operating Income, excl. Interest Expenses -127.35 M-140.77 M-210.73 M-263.25 M-264.69 M-322.64 M -322.64 M Unusual income/expense -1.21 M-906 K-951 K-1.02 M314 K934 K 934 K Pretax income 81.15 M148.63 M188.45 M238.58 M187.04 M119.38 M 119.38 M Equity in earnings 265 K5.29 M7.75 M7.55 M-16.07 M-7.33 M -7.33 M Taxes 1.67 M1.69 M4.69 M1.59 M3.77 M3.1 M 3.1 M Non-controlling/minority interest 30.87 M41.68 M80.03 M80.32 M71.75 M42.49 M 42.49 M After tax other income/expense —————— — Net income before discontinued operations 48.61 M105.25 M103.74 M156.67 M111.52 M73.78 M 73.78 M Discontinued operations —————— — Net income 48.61 M105.25 M103.74 M156.67 M111.52 M73.78 M 73.78 M Dilution adjustment 040.23 M078.2 M00 0 Preferred dividends 13.1 M13.1 M13.43 M19.02 M20.45 M20.46 M 20.46 M Diluted net income available to common stockholders 35.51 M132.38 M90.31 M215.85 M91.07 M53.32 M 53.32 M Basic earnings per share (Basic EPS) —1.130.991.581.180.69 0.69 Diluted earnings per share (Diluted EPS) 0.530.980.991.481.180.69 0.69 Average basic shares outstanding 66.55 M81.19 M91.24 M86.85 M76.84 M76.64 M 306.23 M Diluted shares outstanding 66.61 M134.54 M91.24 M146.02 M76.84 M76.64 M 306.23 M EBITDA 255.03 M356.07 M489.16 M552.87 M484.33 M463.52 M 463.52 M EBIT 147.11 M218.24 M289.54 M336.69 M297.16 M278.64 M 278.64 M Cost of revenue 123.49 M155.26 M211.03 M228.99 M211.85 M217.55 M 217.55 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 107.91 M137.83 M199.63 M216.17 M187.18 M184.88 M 184.88 M