BBY

Value 202020212022202320242025 TTM Total revenue 47.26 B51.76 B46.3 B43.45 B41.53 B41.69 B 41.86 B Gross profit 10.57 B11.64 B9.91 B9.6 B9.38 B9.37 B 9.43 B Operating expenses 8.28 B8.7 B8.22 B8.09 B8.14 B8.03 B 8.17 B Selling/general/admin expenses 7.93 B8.63 B7.97 B7.88 B7.65 B7.62 B 7.64 B Research & development —————— — Operating income 2.39 B3.04 B1.79 B1.57 B1.26 B1.39 B 1.54 B Non-Operating Income, Total 37 M10 M28 M78 M84 M68 M 72 M Interest expense, net of interest capitalized 52 M25 M35 M52 M51 M47 M 46 M Non-Operating Income, excl. Interest Expenses -15 M-15 M-7 M26 M33 M21 M 26 M Unusual income/expense —————— — Pretax income 2.38 B3.03 B1.79 B1.62 B1.3 B1.41 B 1.56 B Equity in earnings —4 M1 M1 M4 M2 M 3 M Taxes 579 M574 M370 M381 M372 M337 M 420 M Non-controlling/minority interest —————— — After tax other income/expense -3 M-11 M-12 M-26 M-12 M-14 M -17 M Net income before discontinued operations 1.8 B2.45 B1.42 B1.24 B927 M1.07 B 1.14 B Discontinued operations —————— — Net income 1.8 B2.45 B1.42 B1.24 B927 M1.07 B 1.14 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.8 B2.45 B1.42 B1.24 B927 M1.07 B 1.14 B Basic earnings per share (Basic EPS) 6.939.946.315.74.315.06 5.42 Diluted earnings per share (Diluted EPS) 6.849.846.295.684.285.04 5.4 Average basic shares outstanding 259.6 M246.8 M224.8 M217.7 M215.2 M211 M — Diluted shares outstanding 263 M249.3 M225.7 M218.5 M216.6 M212.1 M — EBITDA 3.14 B3.75 B2.61 B2.44 B2.1 B2.18 B 2.07 B EBIT 2.3 B2.94 B1.69 B1.52 B1.24 B1.35 B 1.26 B Cost of revenue 36.69 B40.12 B36.39 B33.85 B32.14 B32.32 B 32.43 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 839 M869 M918 M923 M866 M831 M 814 M