JEF

Value 202020212022202320242025 TTM 총매출 6.96 B9.04 B7.15 B7.44 B10.52 B10.82 B 11.22 B Gross profit 6.62 B8.57 B6.66 B7.34 B10.26 B10.61 B 11.01 B Operating expenses 4.87 B5.84 B2.48 B1.95 B2.72 B1.09 B 2.73 B Selling/general/admin expenses 1.08 B1.28 B1.19 B1.41 B1.77 B2.01 B 2.07 B Research & development —————— — 영업 이익 2.21 B3.2 B3.8 B5.18 B7.3 B9.24 B 7.97 B Non-Operating Income, Total 58.27 M-513.61 M-372.74 M33.54 M-100.29 M1.89 B 1.53 B Interest expense, net of interest capitalized 84.87 M77.08 M1.17 B2.74 B3.48 B3.48 B 3.45 B Non-Operating Income, excl. Interest Expenses -26.59 M-590.7 M-1.54 B-2.71 B-3.58 B-1.59 B -1.92 B Unusual income/expense —————— — Pretax income 1.07 B2.25 B1.06 B354.27 M1.01 B870.99 M 932.14 M Equity in earnings -75.48 M-94.42 M-36.3 M-192.2 M86.5 M95.3 M 112.7 M Taxes 298.67 M576.73 M273.85 M91.88 M293.19 M184.57 M 223.22 M Non-controlling/minority interest -5.27 M3.85 M-2.4 M-15.3 M-27.36 M-28.43 M -5.59 M After tax other income/expense ——601.3 M99.78 M-264.68 M-492.48 M -418.14 M Net income before discontinued operations 769.61 M1.67 B781.71 M262.39 M712.35 M686.42 M 708.92 M Discontinued operations 0———3.67 M-4.37 M — Net income 769.61 M1.67 B781.71 M262.39 M716.02 M682.04 M 704.54 M Dilution adjustment 6.5 M4.14 M9.03 M13.17 M27.36 M28.43 M 37.3 M Preferred dividends 5.63 M6.95 M8.28 M14.62 M74.11 M79.68 M 83.15 M Diluted net income available to common stockholders 770.47 M1.66 B782.46 M260.94 M669.27 M630.79 M 658.7 M Basic earnings per share (Basic EPS) 2.686.293.131.123.082.93 3.05 Diluted earnings per share (Diluted EPS) 2.656.133.061.12.992.83 2.96 Average basic shares outstanding 285.69 M263.6 M247.38 M232.61 M217.08 M215.1 M 861.19 M Diluted shares outstanding 290.49 M271.5 M255.57 M236.62 M223.65 M222.75 M 890.63 M EBITDA 2.25 B3.36 B5.11 B5.51 B7.93 B9.72 B 8.5 B EBIT 2.09 B3.2 B4.18 B5.4 B7.53 B9.52 B 8.28 B Cost of revenue 338.59 M470.87 M487.68 M96.44 M258.73 M215.36 M 210.65 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 158.44 M157.42 M172.9 M112.2 M190.33 M192.28 M 218.16 M