ZD

Value 202020212022202320242025 TTM 총매출 1.49 B1.42 B1.39 B1.36 B1.4 B1.45 B 1.45 B Gross profit 1.26 B1.23 B1.2 B1.17 B1.2 B1.24 B 1.24 B Operating expenses 923.2 M1.06 B1.93 B2.14 B2.02 B2.08 B 2.08 B Selling/general/admin expenses 858.9 M949.83 M895.04 M908.41 M723.15 M753.35 M 753.35 M Research & development 64.3 M78.87 M74.09 M68.86 M67.37 M61.96 M 61.96 M 영업 이익 334.61 M167.34 M198.94 M132.61 M113.65 M183.09 M 183.09 M Non-Operating Income, Total 73.79 M301.31 M-30.11 M-13.01 M315 K-6.47 M -875 K Interest expense, net of interest capitalized 133.8 M79.6 M37.1 M41.6 M35.3 M37.6 M — Non-Operating Income, excl. Interest Expenses -91.64 M220.42 M-75.64 M-45.14 M-39.95 M-38.18 M 5.02 M Unusual income/expense 31.63 M1.29 M8.44 M-9.47 M4.97 M-5.89 M -5.89 M Pretax income 219.06 M387.2 M123.42 M65.64 M104.42 M72.8 M 72.8 M Equity in earnings -11.34 M35.84 M-7.73 M-9.33 M11.22 M-7.95 M -7.95 M Taxes 68.39 M-14.2 M57.96 M24.14 M41.37 M25.45 M 25.45 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 150.67 M401.39 M65.47 M41.5 M63.05 M47.35 M 47.35 M Discontinued operations —95.32 M-1.71 M00— — Net income 150.67 M496.71 M63.76 M41.5 M63.05 M47.35 M 47.35 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 150.04 M496.39 M63.76 M41.5 M63.05 M47.35 M 47.35 M Basic earnings per share (Basic EPS) 3.2410.811.360.891.421.16 1.16 Diluted earnings per share (Diluted EPS) 3.1810.371.360.891.421.15 1.15 Average basic shares outstanding 46.31 M45.89 M46.95 M46.4 M44.46 M40.98 M 165.83 M Diluted shares outstanding 47.12 M47.86 M47.03 M46.46 M44.52 M41.1 M 168.97 M EBITDA 563.35 M425.64 M-499.4 M-738.94 M-604.59 M-610.19 M -610.19 M EBIT 334.61 M167.34 M-732.8 M-975.9 M-816.51 M-838.88 M -838.88 M Cost of revenue 231.78 M188.05 M195.55 M197.29 M200.32 M206.6 M 206.6 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 228.74 M258.3 M233.4 M236.97 M211.92 M228.69 M 228.69 M