KR

Value 20202021202220232024 TTM Total revenue 137.89 B148.26 B150.04 B147.12 B147.64 B 148.65 B Gross profit 30.35 B31.78 B33.36 B33.4 B34.4 B 34.46 B Operating expenses 1.21 B1.39 B1.25 B1.61 B2.51 B 23 M Selling/general/admin expenses 1.19 B1.22 B1.26 B1.35 B1.34 B — Research & development ————— — Operating income 3.48 B4.13 B3.1 B3.85 B1.89 B 1.98 B Non-Operating Income, Total -34 M39 M30 M425 M189 M 120 M Interest expense, net of interest capitalized 571 M535 M441 M—— — Non-Operating Income, excl. Interest Expenses -605 M-496 M-411 M425 M189 M 120 M Unusual income/expense ————— — Pretax income 2.05 B2.9 B2.84 B3.34 B1.2 B 1.27 B Equity in earnings ————— — Taxes 385 M653 M667 M670 M176 M 214 M Non-controlling/minority interest 11 M5 M5 M7 M8 M 7 M After tax other income/expense -64 M8 M-78 M-22 M-1 M -34 M Net income before discontinued operations 1.66 B2.24 B2.16 B2.67 B1.02 B 1.05 B Discontinued operations ————— — Net income 1.66 B2.24 B2.16 B2.67 B1.02 B 1.05 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.64 B2.22 B2.15 B2.65 B1.01 B 1.05 B Basic earnings per share (Basic EPS) 2.23.12.993.71.55 1.71 Diluted earnings per share (Diluted EPS) 2.173.062.963.671.54 1.71 Average basic shares outstanding 744 M718 M718 M715 M652 M — Diluted shares outstanding 754 M727 M725 M720 M655 M — EBITDA 31.97 B33.35 B35.24 B35.04 B35.22 B 37.71 B EBIT 29.14 B30.38 B32.12 B31.79 B31.89 B 34.44 B Cost of revenue 107.54 B116.48 B116.67 B113.72 B113.24 B 114.18 B Other cost of goods sold 107.54 B116.48 B116.67 B113.72 B113.24 B 114.18 B Depreciation & amortization (cash flow) 2.82 B2.96 B3.13 B3.25 B3.33 B 3.27 B