FAST

Value 202020212022202320242025 TTM Total revenue 5.65 B6.01 B6.98 B7.35 B7.55 B8.2 B 8.44 B Gross profit 2.57 B2.78 B3.22 B3.35 B3.4 B3.69 B 3.79 B Operating expenses 1.44 B1.57 B1.77 B1.83 B1.9 B2.05 B 2.1 B Selling/general/admin expenses 1.43 B1.56 B1.76 B1.83 B1.89 B2.04 B 2.08 B Research & development —————— — Operating income 1.14 B1.22 B1.45 B1.53 B1.51 B1.66 B 1.71 B Non-Operating Income, Total —————— — Interest expense, net of interest capitalized 9.7 M9.7 M14.3 M10.8 M7.3 M6.2 M 5.3 M Non-Operating Income, excl. Interest Expenses —————— — Unusual income/expense —————— — Pretax income 1.13 B1.21 B1.44 B1.52 B1.51 B1.66 B 1.71 B Equity in earnings —————— — Taxes 273.6 M282.8 M353.1 M367 M357.5 M396.6 M 410.8 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 859.1 M925 M1.09 B1.16 B1.15 B1.26 B 1.3 B Discontinued operations —————— — Net income 859.1 M925 M1.09 B1.16 B1.15 B1.26 B 1.3 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 859.1 M925 M1.09 B1.16 B1.15 B1.26 B 1.3 B Basic earnings per share (Basic EPS) 0.750.810.941.0111.1 1.14 Diluted earnings per share (Diluted EPS) 0.740.80.941.0111.09 1.13 Average basic shares outstanding 1.15 B1.15 B1.15 B1.14 B1.15 B1.15 B — Diluted shares outstanding 1.15 B1.15 B1.15 B1.15 B1.15 B1.15 B — EBITDA 1.29 B1.38 B1.62 B1.7 B1.68 B1.82 B 1.88 B EBIT 1.13 B1.21 B1.44 B1.52 B1.5 B1.64 B 1.69 B Cost of revenue 3.08 B3.23 B3.76 B3.99 B4.14 B4.51 B 4.65 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 162.4 M170.7 M176.6 M177.3 M175.4 M179.2 M 187.2 M