Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 512.6 M528 M774 M805 M774 M704 M 704 M Research & development 10.2 M10 M14 M16 M17 M19 M — 영업 이익 524.3 M407 M906 M1.17 B1.12 B804 M 804 M Non-Operating Income, Total -154.2 M2 M4 M-9 M58 M-3 M -3 M Interest expense, net of interest capitalized 128.8 M123 M197 M239 M230 M220 M 220 M Non-Operating Income, excl. Interest Expenses -283 M-121 M-193 M-248 M-172 M-223 M -223 M Unusual income/expense —————— — Pretax income 244.9 M289 M716 M932 M886 M582 M 582 M Equity in earnings 900 K1 M01 M1 M1 M — Taxes 41.6 M74 M194 M210 M229 M139 M 139 M Non-controlling/minority interest 36 M12 M000— — After tax other income/expense -12.9 M-93 M-15 M-58 M-23 M36 M 36 M Net income before discontinued operations 167.3 M204 M522 M737 M658 M444 M 444 M Discontinued operations ———-14 M—— — Net income 167.3 M204 M522 M723 M658 M444 M 444 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 167.3 M204 M522 M723 M658 M444 M 444 M Basic earnings per share (Basic EPS) 0.60.691.692.352.161.48 1.48 Diluted earnings per share (Diluted EPS) 0.60.681.692.342.161.48 1.48 Average basic shares outstanding 278.8 M297.1 M308.8 M308.2 M304 M299.3 M 1.2 B Diluted shares outstanding 279.6 M297.9 M309.5 M309.1 M305.1 M299.8 M 1.2 B EBITDA 1.45 B859 M1.43 B1.78 B2.44 B1.99 B 1.39 B EBIT 971.2 M370 M881 M1.16 B1.88 B1.46 B 855 M Cost of revenue 5.46 B6.08 B7.61 B7.31 B6.84 B7.01 B 7.01 B Other cost of goods sold ————6.84 B7.01 B 7.01 B Depreciation & amortization (cash flow) 475.8 M489 M553 M619 M557 M536 M 536 M