BBY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 8.77 B9.44 B9.67 B13.81 B8.94 B 41.86 B Gross profit 2.05 B2.19 B2.25 B2.88 B2.1 B 9.43 B Operating expenses 1.83 B1.97 B2.07 B2.39 B1.73 B 8.17 B Selling/general/admin expenses 1.72 B1.83 B1.88 B2.19 B1.74 B 7.64 B Research & development ————— — Operating income 219 M251 M198 M721 M370 M 1.54 B Non-Operating Income, Total 15 M18 M19 M16 M19 M 72 M Interest expense, net of interest capitalized 12 M12 M12 M11 M11 M 46 M Non-Operating Income, excl. Interest Expenses 3 M6 M7 M5 M8 M 26 M Unusual income/expense ————— — Pretax income 221 M254 M204 M727 M378 M 1.56 B Equity in earnings -1 M1 M-1 M3 M0 3 M Taxes 19 M68 M64 M186 M102 M 420 M Non-controlling/minority interest ————— — After tax other income/expense 2 M-6 M-2 M-8 M-1 M -17 M Net income before discontinued operations 202 M186 M140 M541 M276 M 1.14 B Discontinued operations ————— — Net income 202 M186 M140 M541 M276 M 1.14 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 202 M186 M140 M541 M276 M 1.14 B Basic earnings per share (Basic EPS) 0.950.880.672.561.31 5.42 Diluted earnings per share (Diluted EPS) 0.950.870.662.561.31 5.4 Average basic shares outstanding 212 M211.5 M210.7 M211 M210.4 M — Diluted shares outstanding 213 M212 M212.1 M212.1 M211.3 M — EBITDA 425 M438 M380 M692 M562 M 2.07 B EBIT 214 M227 M174 M489 M368 M 1.26 B Cost of revenue 6.72 B7.24 B7.42 B10.93 B6.83 B 32.43 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 211 M211 M206 M203 M194 M 814 M