CFR-PB

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 536.34 M540.23 M546.88 M567.26 M580.87 M 2.24 B Gross profit 520.18 M527.16 M533.75 M560.49 M569.65 M 2.19 B Operating expenses 58.47 M57.99 M59.8 M59.86 M63.03 M 240.68 M Selling/general/admin expenses 41.84 M37.36 M39.47 M38.95 M45.91 M 161.69 M Research & development ————— — 영업 이익 477.79 M481.63 M484.94 M514.28 M524.91 M 2.01 B Non-Operating Income, Total -3.53 M-8.31 M-8.29 M-7.08 M-4.49 M -28.16 M Interest expense, net of interest capitalized 187.18 M168.9 M172.35 M178.49 M164.86 M 684.6 M Non-Operating Income, excl. Interest Expenses -190.71 M-177.21 M-180.65 M-185.57 M-169.35 M -712.76 M Unusual income/expense ————— — Pretax income 184.01 M179.09 M186.62 M208.01 M197.98 M 771.7 M Equity in earnings ————— — Taxes 29.16 M28.17 M29.62 M33.63 M31.73 M 123.14 M Non-controlling/minority interest ————— — After tax other income/expense 960 K928 K954 K1.03 M1.03 M 3.94 M Net income before discontinued operations 154.85 M150.92 M157 M174.38 M166.25 M 648.56 M Discontinued operations ————— — Net income 154.85 M150.92 M157 M174.38 M166.25 M 648.56 M Dilution adjustment 00000 0 Preferred dividends 1.67 M1.67 M1.67 M1.67 M1.67 M 6.67 M Diluted net income available to common stockholders 153.18 M149.25 M155.33 M172.71 M164.58 M 641.88 M Basic earnings per share (Basic EPS) 2.372.32.392.672.56 9.92 Diluted earnings per share (Diluted EPS) 2.362.32.392.672.56 9.92 Average basic shares outstanding 64.12 M64.26 M64.3 M64.08 M64.05 M 256.69 M Diluted shares outstanding 64.26 M64.33 M64.35 M64.12 M64.1 M 256.9 M EBITDA 471.35 M479.11 M484.13 M509.4 M517.31 M 1.99 B EBIT 461.71 M469.17 M473.95 M500.62 M506.62 M 1.95 B Cost of revenue 16.16 M13.07 M13.13 M6.78 M11.22 M 44.2 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 9.64 M9.95 M10.18 M8.78 M10.69 M 39.6 M