EPC

Value 202020212022202320242025 TTM 총매출 1.95 B2.09 B2.17 B2.25 B2.25 B2.22 B 2.23 B Gross profit 880.9 M950.1 M879.4 M940.8 M955.7 M924.9 M 913.4 M Operating expenses 353.1 M360.5 M328.5 M324 M349.6 M615.1 M 607.3 M Selling/general/admin expenses 249.3 M283.2 M275.7 M269.1 M276.5 M425 M 427.8 M Research & development 55.3 M57.8 M55.5 M58.5 M58.4 M57.6 M 58 M 영업 이익 527.8 M238.8 M181.2 M227 M199.3 M96.6 M 68.4 M Non-Operating Income, Total -5.4 M1.2 M13.2 M-800 K-1.9 M200 K 4.7 M Interest expense, net of interest capitalized 61.2 M67.9 M71.4 M78.5 M76.5 M73.2 M 73.7 M Non-Operating Income, excl. Interest Expenses -66.6 M-66.7 M-58.2 M-79.3 M-78.4 M-73 M -69 M Unusual income/expense —————— — Pretax income 87.3 M146 M123 M147.7 M120.9 M23.6 M -600 K Equity in earnings —————— — Taxes 19.7 M29 M24.4 M33 M22.3 M-1.8 M -6.9 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 67.6 M117 M98.6 M114.7 M98.6 M25.4 M -1.7 M Discontinued operations —————— — Net income 67.6 M117 M98.6 M114.7 M98.6 M25.4 M -38.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 67.6 M117 M98.6 M114.7 M98.6 M25.4 M -38.2 M Basic earnings per share (Basic EPS) 1.252.151.862.241.980.53 -0.84 Diluted earnings per share (Diluted EPS) 1.242.121.842.211.970.53 -0.84 Average basic shares outstanding 54.3 M54.4 M53.1 M51.2 M49.7 M47.5 M 188.9 M Diluted shares outstanding 54.6 M55.2 M53.6 M51.8 M50.1 M47.6 M 189.4 M EBITDA 616.6 M676.7 M640.8 M708.2 M694.1 M398.6 M 394.5 M EBIT 527.8 M589.6 M550.9 M616.8 M606.1 M309.8 M 306.1 M Cost of revenue 1.07 B1.14 B1.29 B1.31 B1.3 B1.3 B 1.32 B Other cost of goods sold 0————— — Depreciation & amortization (cash flow) 88.8 M87.1 M89.9 M91.4 M88 M88.8 M 88.4 M