NWL

Value 202020212022202320242025 TTM 총매출 9.38 B10.59 B9.46 B8.13 B7.58 B7.2 B 7.2 B Gross profit 3.08 B3.3 B2.83 B2.35 B2.55 B2.43 B 2.43 B Operating expenses 1.99 B515 M758 M934 M2.74 B2.63 B 2.63 B Selling/general/admin expenses 2.19 B2.27 B2.03 B2 B2.08 B1.99 B 1.99 B Research & development 144 M153 M140 M117 M123 M114 M — 영업 이익 -634 M946 M312 M-85 M67 M39 M 39 M Non-Operating Income, Total -101 M16 M27 M-202 M0-63 M -6 M Interest expense, net of interest capitalized 274 M256 M235 M283 M—— — Non-Operating Income, excl. Interest Expenses -297 M-248 M-289 M-310 M18 M-57 M 0 Unusual income/expense -78 M8 M81 M-175 M-18 M-6 M -6 M Pretax income -1.01 B693 M157 M-543 M-260 M-301 M -301 M Equity in earnings —————— — Taxes -236 M121 M-40 M-155 M-44 M-16 M -16 M Non-controlling/minority interest 4 M-2 M-2 M-2 M—— — After tax other income/expense -1 M6 M-2 M33 M18 M10 M 10 M Net income before discontinued operations -770 M572 M197 M-388 M-216 M-285 M -285 M Discontinued operations 00———— — Net income -770 M572 M197 M-388 M-216 M-285 M -285 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -770 M572 M197 M-388 M-216 M-285 M -285 M Basic earnings per share (Basic EPS) -1.821.340.47-0.94-0.52-0.68 -0.68 Diluted earnings per share (Diluted EPS) -1.821.340.47-0.94-0.52-0.68 -0.68 Average basic shares outstanding 424.1 M425.3 M415.7 M414.1 M415.5 M418.2 M 1.67 B Diluted shares outstanding 424.1 M428 M417.4 M414.1 M415.5 M418.2 M 1.68 B EBITDA 1.44 B3.11 B2.37 B1.75 B132 M111 M 109 M EBIT 1.09 B2.78 B2.08 B1.42 B-191 M-200 M -202 M Cost of revenue 6.31 B7.29 B6.63 B5.78 B5.03 B4.77 B 4.77 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 357 M325 M296 M334 M323 M311 M 311 M