FHN-PC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 729 M812 M830 M889 M888 M 3.42 B Gross profit 729 M812 M830 M889 M888 M 3.42 B Operating expenses 232 M100 M106 M113 M147 M 466 M Selling/general/admin expenses 80 M76 M79 M80 M78 M 313 M Research & development ————— — 영업 이익 521 M728 M748 M804 M761 M 3.04 B Non-Operating Income, Total -91 M0001 M 1 M Interest expense, net of interest capitalized 437 M383 M403 M403 M375 M 1.56 B Non-Operating Income, excl. Interest Expenses -528 M-383 M-403 M-403 M-374 M -1.56 B Unusual income/expense ————— — Pretax income 210 M285 M309 M344 M342 M 1.28 B Equity in earnings ————— — Taxes 40 M63 M64 M78 M77 M 282 M Non-controlling/minority interest 4 M4 M4 M4 M4 M 16 M After tax other income/expense ————— — Net income before discontinued operations 166 M218 M241 M262 M261 M 982 M Discontinued operations ————— — Net income 166 M218 M241 M262 M261 M 982 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 157 M213 M233 M254 M256 M 956 M Basic earnings per share (Basic EPS) 0.30.410.460.50.52 1.89 Diluted earnings per share (Diluted EPS) 0.290.410.450.50.51 1.87 Average basic shares outstanding 540.32 M517.12 M508.13 M504.86 M505.13 M 2.04 B Diluted shares outstanding 544.28 M523.42 M513.61 M510.35 M511.11 M 2.06 B EBITDA 521 M733 M744 M782 M758 M 3.02 B EBIT 497 M712 M724 M776 M741 M 2.95 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 24 M21 M20 M6 M17 M 64 M