KEYS

Value 202020212022202320242025 TTM 총매출 4.22 B4.94 B5.42 B5.46 B4.98 B5.38 B 5.68 B Gross profit 2.53 B3.07 B3.45 B3.53 B3.13 B3.34 B 3.51 B Operating expenses 2.02 B2.19 B2.24 B2.29 B2.54 B2.77 B 3.04 B Selling/general/admin expenses 1.1 B1.2 B1.28 B1.31 B1.4 B1.47 B 1.56 B Research & development 715 M811 M841 M882 M919 M1.01 B 1.06 B 영업 이익 765 M1.08 B1.33 B1.36 B833 M876 M 906 M Non-Operating Income, Total 127 M23 M7 M34 M135 M463 M 388 M Interest expense, net of interest capitalized 78 M79 M79 M78 M84 M96 M 105 M Non-Operating Income, excl. Interest Expenses -14 M-62 M-86 M-19 M16 M167 M 102 M Unusual income/expense 63 M6 M14 M-25 M35 M200 M 181 M Pretax income 1.07 B1.01 B1.28 B1.36 B865 M1.08 B 1.08 B Equity in earnings —————— — Taxes 134 M116 M161 M300 M251 M213 M 100 M Non-controlling/minority interest —————— — After tax other income/expense 10 M-6 M-11 M-4 M1 M-6 M -11 M Net income before discontinued operations 627 M894 M1.12 B1.06 B614 M869 M 962 M Discontinued operations —————-19 M — Net income 627 M894 M1.12 B1.06 B614 M850 M 962 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 627 M894 M1.12 B1.06 B614 M850 M 962 M Basic earnings per share (Basic EPS) 3.354.846.235.953.534.93 5.6 Diluted earnings per share (Diluted EPS) 3.314.786.185.913.514.91 5.57 Average basic shares outstanding 187 M185 M180 M178 M174 M172 M 688 M Diluted shares outstanding 189 M187 M182 M179 M175 M173 M 692 M EBITDA 1.09 B1.37 B1.56 B1.57 B1.1 B1.15 B 1.22 B EBIT 765 M1.08 B1.33 B1.36 B833 M876 M 906 M Cost of revenue 1.69 B1.87 B1.97 B1.93 B1.85 B2.04 B 2.17 B Other cost of goods sold 29 M27 M27 M27 M35 M43 M 43 M Depreciation & amortization (cash flow) 326 M293 M223 M212 M270 M276 M 315 M