MTN

Value 202020212022202320242025 TTM Total revenue 1.96 B1.91 B2.53 B2.89 B2.89 B2.96 B 2.92 B Gross profit 1.96 B1.91 B2.53 B2.89 B2.89 B2.96 B 2.92 B Operating expenses 388.8 M364.37 M342.18 M421.48 M434.43 M444.37 M 293.77 M Selling/general/admin expenses 105.92 M106.41 M133.78 M143.91 M148.3 M156.86 M — Research & development —————— — Operating income 223.39 M261.02 M601.73 M505.1 M491.43 M559.96 M 513.95 M Non-Operating Income, Total -1.93 M8.87 M1.04 M20.84 M14.45 M10.15 M 12.95 M Interest expense, net of interest capitalized 106.72 M151.4 M148.18 M153.02 M161.84 M171.63 M 186.92 M Non-Operating Income, excl. Interest Expenses -108.65 M-142.53 M-147.15 M-132.19 M-147.39 M-161.48 M -173.98 M Unusual income/expense —————— — Pretax income 116.43 M125.18 M457.16 M373.52 M345.1 M402.4 M 340.92 M Equity in earnings -700 K-6.4 M———— — Taxes 7.38 M726 K88.82 M88.41 M98.82 M104.42 M 88.52 M Non-controlling/minority interest 10.22 M-3.39 M20.41 M16.95 M15.87 M17.97 M 20.26 M After tax other income/expense 16.67 M-12.54 M-3.51 M4.69 M7.75 M29.01 M — Net income before discontinued operations 98.83 M127.85 M347.92 M268.15 M230.41 M280 M 232.14 M Discontinued operations —————— — Net income 98.83 M127.85 M347.92 M268.15 M230.41 M280 M 232.14 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 98.83 M127.85 M347.92 M268.15 M230.41 M280 M 232.14 M Basic earnings per share (Basic EPS) 2.453.178.66.766.087.54 6.29 Diluted earnings per share (Diluted EPS) 2.423.138.556.746.077.53 6.29 Average basic shares outstanding 40.27 M40.3 M40.47 M39.65 M37.87 M37.16 M 146.06 M Diluted shares outstanding 40.84 M40.83 M40.69 M39.76 M37.96 M37.2 M 146.17 M EBITDA 1.84 B1.81 B2.45 B2.75 B2.75 B2.83 B — EBIT 1.57 B1.55 B2.18 B2.47 B2.45 B2.52 B 2.63 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 261.25 M267.25 M267.31 M286.9 M294.61 M313.59 M —