Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 294.73 M336.99 M370.64 M350.65 M392.2 M356.2 M 356.2 M Research & development 131.43 M159.07 M189.34 M178.87 M169.28 M133.8 M 133.8 M 영업 이익 337.74 M633.24 M670.14 M181.68 M149.28 M237.5 M 237.5 M Non-Operating Income, Total -14.44 M-2.9 M-71.97 M42.44 M-379 K11.4 M 11.4 M Interest expense, net of interest capitalized 2.56 M2.48 M2.34 M182.18 M155.79 M149.1 M 149.1 M Non-Operating Income, excl. Interest Expenses -12.54 M-10.01 M-83.03 M-155.49 M-156.6 M-140.1 M -140.1 M Unusual income/expense -4.46 M4.63 M8.72 M15.75 M432 K2.4 M 2.4 M Pretax income 165.64 M413.92 M396.7 M17.84 M-11.84 M123.3 M 123.3 M Equity in earnings —————— — Taxes 1.35 M50.34 M86.02 M21.75 M-140.31 M92 M 92 M Non-controlling/minority interest —————— — After tax other income/expense ————-86.51 M-47 M -47 M Net income before discontinued operations 164.29 M363.58 M310.69 M-3.91 M128.48 M31.3 M 31.3 M Discontinued operations —————— — Net income 164.29 M363.58 M310.69 M-3.91 M128.48 M31.3 M 31.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 164.29 M363.58 M310.69 M-3.91 M128.48 M31.3 M 31.3 M Basic earnings per share (Basic EPS) 1.042.32-0.030.850.21 0.21 Diluted earnings per share (Diluted EPS) 1.042.281.99-0.030.850.21 0.21 Average basic shares outstanding 157.37 M158.17 M155.25 M152.09 M150.4 M146.5 M 586.87 M Diluted shares outstanding 158.13 M159.37 M155.93 M152.09 M150.73 M147.1 M 588.09 M EBITDA 421.21 M713.04 M772.29 M488.64 M462.15 M493.9 M 493.9 M EBIT 165.98 M453.95 M491.32 M181.68 M149.28 M237.5 M 237.5 M Cost of revenue 2.12 B2.54 B2.71 B2.79 B2.78 B2.62 B 2.62 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 255.23 M259.09 M280.97 M306.96 M312.88 M256.4 M 256.4 M