CL

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 4.95 B4.91 B5.11 B5.13 B5.23 B 20.38 B Gross profit 2.98 B2.99 B3.07 B3.05 B3.15 B 12.25 B Operating expenses 1.97 B1.96 B1.96 B2.3 B2.4 B 8.63 B Selling/general/admin expenses 1.9 B1.9 B1.96 B1.97 B2.07 B 7.9 B Research & development ————— — 영업 이익 1.06 B1.08 B1.08 B1.06 B91 M 3.31 B Non-Operating Income, Total -20 M-57 M-2 M061 M 2 M Interest expense, net of interest capitalized 67 M66 M71 M67 M63 M 267 M Non-Operating Income, excl. Interest Expenses -87 M-123 M-73 M-67 M-2 M -265 M Unusual income/expense ————— — Pretax income 993 M953 M1.01 B992 M107 M 3.06 B Equity in earnings ————— — Taxes 216 M227 M234 M226 M111 M 798 M Non-controlling/minority interest 39 M36 M30 M31 M32 M 129 M After tax other income/expense ————— — Net income before discontinued operations 738 M690 M743 M735 M-36 M 2.13 B Discontinued operations ————— — Net income 738 M690 M743 M735 M-36 M 2.13 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 738 M690 M743 M735 M-36 M 2.13 B Basic earnings per share (Basic EPS) 0.910.850.920.91-0.04 2.64 Diluted earnings per share (Diluted EPS) 0.890.850.910.91-0.04 2.63 Average basic shares outstanding 819.1 M812 M810.2 M807.8 M808.7 M 3.24 B Diluted shares outstanding 823.2 M815 M813.3 M810.2 M811.1 M 3.25 B EBITDA 1.16 B1.17 B1.26 B904 M920 M 4.25 B EBIT 1.01 B1.02 B1.11 B746 M747 M 3.62 B Cost of revenue 1.96 B1.92 B2.04 B2.08 B2.08 B 8.13 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 148 M148 M151 M158 M173 M 630 M