IP

Value 202020212022202320242025 TTM 총매출 20.14 B19.03 B20.84 B18.68 B18.2 B22.89 B 24.15 B Gross profit 5.76 B5.19 B5.69 B5.06 B5.04 B6.63 B 7.89 B Operating expenses 209 M1.85 B1.49 B1.51 B2.05 B3.53 B 4.63 B Selling/general/admin expenses 1.52 B1.39 B1.29 B1.36 B1.84 B2.05 B 2.05 B Research & development —————— — 영업 이익 5.55 B3.35 B4.21 B3.55 B2.98 B3.05 B 3.21 B Non-Operating Income, Total -7 M292 M-283 M-17 M264 M191 M 191 M Interest expense, net of interest capitalized 600 M430 M403 M421 M430 M551 M 551 M Non-Operating Income, excl. Interest Expenses -607 M-138 M-686 M-438 M-166 M-360 M -360 M Unusual income/expense —————— — Pretax income 727 M1.31 B1.5 B361 M142 M-3.37 B -3.35 B Equity in earnings 77 M313 M-6 M-21 M-5 M-3 M -3 M Taxes 245 M188 M-236 M59 M-415 M-533 M -533 M Non-controlling/minority interest 02 M00—— — After tax other income/expense -219 M-157 M-108 M-20 M-130 M78 M 78 M Net income before discontinued operations 482 M1.12 B1.74 B302 M557 M-2.84 B -2.82 B Discontinued operations 0630 M-237 M-14 M0-678 M — Net income 482 M1.75 B1.5 B288 M557 M-3.52 B -3.52 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 482 M1.75 B1.5 B288 M557 M-3.52 B -3.52 B Basic earnings per share (Basic EPS) 1.234.54.140.831.6-6.95 -6.71 Diluted earnings per share (Diluted EPS) 1.224.474.10.821.57-6.95 -6.71 Average basic shares outstanding 393 M389.4 M363.5 M346.9 M347.2 M505.7 M 2 B Diluted shares outstanding 395.7 M392.4 M367 M349.1 M354.2 M505.7 M 2 B EBITDA 6.84 B4.45 B5.25 B4.98 B4.08 B5.47 B 5.64 B EBIT 5.55 B3.35 B4.21 B3.55 B2.78 B2.72 B 2.89 B Cost of revenue 14.37 B13.83 B15.14 B13.63 B13.38 B16.64 B 16.64 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.29 B1.1 B1.04 B1.43 B1.3 B2.75 B 2.75 B