PCG-PE

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 6.63 B5.98 B5.9 B6.25 B6.8 B 24.93 B Gross profit 6.53 B5.88 B5.76 B6.16 B6.73 B 24.53 B Operating expenses 5.71 B4.86 B4.94 B5.13 B5.65 B 20.59 B Selling/general/admin expenses ————— — Research & development ————— — 영업 이익 1.02 B1.22 B1.1 B1.21 B1.22 B 4.75 B Non-Operating Income, Total 168 M187 M265 M191 M59 M 702 M Interest expense, net of interest capitalized 729 M734 M792 M770 M732 M 3.03 B Non-Operating Income, excl. Interest Expenses -620 M-617 M-611 M-676 M-604 M -2.51 B Unusual income/expense 59 M70 M84 M97 M-69 M 182 M Pretax income 459 M673 M569 M630 M551 M 2.42 B Equity in earnings ————— — Taxes -215 M39 M20 M-220 M-119 M -280 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 674 M634 M549 M850 M670 M 2.7 B Discontinued operations ————— — Net income 674 M634 M549 M850 M670 M 2.7 B Dilution adjustment 00000 0 Preferred dividends 27 M27 M28 M27 M28 M 110 M Diluted net income available to common stockholders 647 M607 M521 M823 M642 M 2.59 B Basic earnings per share (Basic EPS) 0.310.280.240.370.29 1.18 Diluted earnings per share (Diluted EPS) 0.30.280.240.370.29 1.18 Average basic shares outstanding 2.14 B2.19 B2.2 B2.2 B2.2 B 8.79 B Diluted shares outstanding 2.15 B2.2 B2.2 B2.28 B2.2 B 8.89 B EBITDA ————— — EBIT 826 M1.02 B814 M1.03 B1.08 B 3.94 B Cost of revenue 97 M100 M141 M89 M72 M 402 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —