MKL

Value 202020212022202320242025 TTM 총매출 9.74 B12.85 B11.68 B15.8 B16.62 B15.51 B 15.51 B Gross profit 8.51 B11.43 B10.02 B14.04 B14.87 B13.74 B 9.94 B Operating expenses 947.78 M1.15 B1.02 B1.39 B1.57 B1.73 B 1.68 B Selling/general/admin expenses —115.4 M126.3 M148.4 M169 M188.7 M — Research & development —————— — 영업 이익 1.27 B3.24 B-92.99 M2.93 B3.71 B3.19 B 3.19 B Non-Operating Income, Total 893.96 M2.43 B-1.01 B2.17 B2.86 B1.79 B 703.53 M Interest expense, net of interest capitalized 177.58 M183.58 M196.06 M185.08 M204.3 M205.91 M 205.91 M Non-Operating Income, excl. Interest Expenses 716.37 M2.24 B-1.2 B1.98 B2.65 B1.58 B 497.62 M Unusual income/expense —————— — Pretax income 1 B3.13 B-148.84 M2.65 B3.64 B2.73 B 2.73 B Equity in earnings -4.43 M8.89 M-22.9 M-2.1 M58.7 M70.4 M — Taxes 168.68 M684.46 M-47.64 M552.62 M790.29 M580.3 M 580.3 M Non-controlling/minority interest 15.74 M22.73 M112.92 M105.03 M100.38 M45.4 M 45.4 M After tax other income/expense —————— — Net income before discontinued operations 816.03 M2.43 B-214.12 M2 B2.75 B2.11 B 2.11 B Discontinued operations —————— — Net income 816.03 M2.43 B-214.12 M2 B2.75 B2.11 B 2.11 B Dilution adjustment 28.7 M-46.87 M69.9 M-6.21 M111.7 M-51.23 M -29.35 M Preferred dividends 47.1 M-10.87 M105.9 M29.79 M147.7 M-25.13 M -3.24 M Diluted net income available to common stockholders 797.63 M2.39 B-250.12 M1.96 B2.71 B2.08 B 2.08 B Basic earnings per share (Basic EPS) 55.67176.92-23.57147.32199.69169.74 169.74 Diluted earnings per share (Diluted EPS) 55.63176.51-23.57146.98199.32169.22 169.22 Average basic shares outstanding 13.81 M13.77 M13.58 M13.35 M13.02 M12.61 M 50.67 M Diluted shares outstanding 13.82 M13.8 M13.58 M13.38 M13.04 M12.65 M 50.82 M EBITDA 2.66 B4.82 B1.74 B4.87 B5.52 B3.98 B 4.22 B EBIT 1.27 B3.24 B-92.99 M2.93 B3.71 B2.12 B 2.12 B Cost of revenue 1.23 B1.42 B1.66 B1.76 B1.75 B1.78 B 5.57 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.39 B1.58 B1.83 B1.94 B1.81 B1.86 B 2.1 B