WDC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM 총매출 8.69 B4.09 B4.29 B2.29 B2.6 B2.82 B3.02 B 10.73 B Gross profit 1.87 B1.55 B1.52 B912 M1.07 B1.23 B1.38 B 4.59 B Operating expenses 1.44 B809 M664 M152 M387 M435 M472 M 1.45 B Selling/general/admin expenses 247 M242 M238 M108 M124 M138 M128 M 498 M Research & development 789 M519 M502 M245 M262 M294 M289 M 1.09 B 영업 이익 395 M742 M852 M760 M680 M792 M908 M 3.14 B Non-Operating Income, Total -103 M-114 M-111 M-686 M-333 M545 M1.05 B 580 M Interest expense, net of interest capitalized 103 M99 M95 M91 M74 M59 M54 M 278 M Non-Operating Income, excl. Interest Expenses -195 M-189 M-179 M-778 M-395 M510 M1.01 B 344 M Unusual income/expense -11 M-24 M-27 M1 M-12 M-24 M-7 M -42 M Pretax income 292 M628 M741 M74 M347 M1.34 B1.96 B 3.72 B Equity in earnings ——————— — Taxes 110 M135 M147 M-698 M95 M155 M120 M -328 M Non-controlling/minority interest ——————— — After tax other income/expense ——————— — Net income before discontinued operations -246 M493 M594 M772 M252 M1.18 B1.84 B 4.05 B Discontinued operations 285 M——-252 M30 M00 -222 M Net income 39 M493 M594 M520 M282 M1.18 B1.84 B 3.83 B Dilution adjustment 0-8 M-9 M-9 M-3 M-23 M-35 M -70 M Preferred dividends 10 M4 M4 M4 M7 M5 M5 M 21 M Diluted net income available to common stockholders 29 M481 M581 M507 M272 M1.15 B1.8 B 3.73 B Basic earnings per share (Basic EPS) 0.131.41.681.460.783.345.27 10.85 Diluted earnings per share (Diluted EPS) 0.131.351.631.420.753.074.73 9.97 Average basic shares outstanding 326 M344 M346 M348 M347 M345 M341 M 1.38 B Diluted shares outstanding 326 M357 M357 M358 M359 M376 M381 M 1.47 B EBITDA 3.62 B747 M857 M771 M682 M—— — EBIT 3.62 B742 M852 M760 M680 M792 M908 M 3.14 B Cost of revenue 3.63 B2.54 B2.77 B1.38 B1.54 B1.59 B1.64 B 6.15 B Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 8 M5 M5 M11 M2 M—— —