NSC

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 3.02 B2.99 B3.11 B3.1 B2.97 B 12.18 B Gross profit 2.79 B2.58 B2.73 B2.87 B2.74 B 10.93 B Operating expenses -52 M-5 M-17 M-53 M-35 M -110 M Selling/general/admin expenses 13 M18 M17 M17 M11 M 63 M Research & development ————— — 영업 이익 1.13 B1.15 B1.18 B1.1 B937 M 4.36 B Non-Operating Income, Total 39 M216 M71 M34 M34 M 355 M Interest expense, net of interest capitalized 195 M199 M201 M197 M195 M 792 M Non-Operating Income, excl. Interest Expenses -152 M-14 M-154 M-186 M-184 M -538 M Unusual income/expense -4 M31 M24 M23 M23 M 101 M Pretax income 928 M978 M998 M924 M765 M 3.67 B Equity in earnings ————— — Taxes 195 M228 M230 M213 M121 M 792 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 733 M750 M768 M711 M644 M 2.87 B Discontinued operations ————— — Net income 733 M750 M768 M711 M644 M 2.87 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 733 M749 M768 M710 M645 M 2.87 B Basic earnings per share (Basic EPS) 3.233.313.413.162.88 12.76 Diluted earnings per share (Diluted EPS) 3.243.313.413.162.87 12.75 Average basic shares outstanding 226.1 M226.1 M225 M224.4 M225 M 900.5 M Diluted shares outstanding 226.4 M226.5 M225.2 M224.7 M225.3 M 901.7 M EBITDA 1.47 B1.49 B1.52 B1.45 B1.29 B 5.75 B EBIT 1.13 B1.15 B1.18 B1.1 B937 M 4.36 B Cost of revenue 230 M410 M376 M237 M232 M 1.25 B Other cost of goods sold 230 M410 M376 M237 M232 M 1.25 B Depreciation & amortization (cash flow) 342 M346 M346 M348 M353 M 1.39 B