NI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 5.28 B2.15 B1.25 B1.24 B6.52 B 11.16 B Gross profit 4.91 B1.5 B984.7 M1.05 B6.04 B 9.57 B Operating expenses 1.26 B1.53 B1.11 B1.06 B1.49 B 5.19 B Selling/general/admin expenses 89.6 M89.6 M74.2 M74.6 M105.7 M 344.1 M Research & development ————— — 영업 이익 416.8 M759.4 M262.9 M297.5 M515.5 M 1.84 B Non-Operating Income, Total -123.9 M-127 M-138.6 M-169.9 M-183.4 M -618.9 M Interest expense, net of interest capitalized 156 M132.8 M139.1 M179.8 M210.4 M 662.1 M Non-Operating Income, excl. Interest Expenses -293 M-265.6 M-278.2 M-359.6 M-397.7 M -1.3 B Unusual income/expense 13.1 M5.8 M500 K9.9 M3.9 M 20.1 M Pretax income 155.9 M499.6 M-14.8 M-52.2 M144.8 M 577.4 M Equity in earnings ————— — Taxes 48.6 M105.7 M23.8 M20.6 M53.7 M 203.8 M Non-controlling/minority interest 20.4 M51.9 M-1.7 M12.3 M20.6 M 83.1 M After tax other income/expense ————— — Net income before discontinued operations 223.9 M474.8 M102.2 M94.7 M257.8 M 929.5 M Discontinued operations ————— — Net income 223.9 M474.8 M102.2 M94.7 M257.8 M 929.5 M Dilution adjustment -700 K-800 K-300 K-300 K-1.2 M -2.6 M Preferred dividends 00000 0 Diluted net income available to common stockholders 223.2 M474 M101.9 M94.4 M256.6 M 926.9 M Basic earnings per share (Basic EPS) 0.481.010.220.20.53 1.96 Diluted earnings per share (Diluted EPS) 0.4710.220.20.53 1.95 Average basic shares outstanding 454.2 M470.4 M471 M472.1 M472.9 M 1.89 B Diluted shares outstanding 456 M472.5 M472.1 M473.7 M474.5 M 1.89 B EBITDA 3.92 B234 M162 M295 M4.86 B 5.55 B EBIT 3.65 B-24.6 M-124.7 M-11.9 M4.55 B 4.39 B Cost of revenue 376.6 M647.5 M261.8 M193.6 M481.5 M 1.58 B Other cost of goods sold 376.6 M647.5 M261.8 M193.6 M481.5 M 1.58 B Depreciation & amortization (cash flow) 278.1 M258.6 M286.7 M306.9 M315.4 M 1.17 B