TSN

Value 202020212022202320242025 TTM Total revenue 43.19 B47.05 B53.28 B52.88 B53.31 B54.44 B 55.71 B Gross profit 5.38 B6.53 B6.67 B2.63 B3.63 B3.56 B 3.64 B Operating expenses 2.69 B1.78 B2.65 B3.37 B2.59 B2.92 B 3.06 B Selling/general/admin expenses 2.27 B2.13 B2.26 B2.25 B2.22 B2.12 B 2.14 B Research & development 98 M114 M108 M114 M106 M126 M — Operating income 3.11 B4.4 B4.41 B-395 M1.41 B1.1 B 1.16 B Non-Operating Income, Total -344 M-355 M-261 M-283 M-317 M-329 M -408 M Interest expense, net of interest capitalized ————481 M449 M 420 M Non-Operating Income, excl. Interest Expenses -475 M-420 M-348 M-325 M-392 M-376 M -368 M Unusual income/expense 131 M65 M87 M42 M75 M47 M -40 M Pretax income 2.77 B4.04 B4.15 B-678 M1.09 B769 M 747 M Equity in earnings —————— — Taxes 620 M981 M900 M-29 M270 M262 M 266 M Non-controlling/minority interest 10 M13 M11 M-1 M22 M33 M 28 M After tax other income/expense 124 M57 M51 M-115 M43 M-7 M -54 M Net income before discontinued operations 2.14 B3.05 B3.24 B-648 M800 M474 M 453 M Discontinued operations —————— — Net income 2.14 B3.05 B3.24 B-648 M800 M474 M 453 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.14 B3.05 B3.24 B-648 M800 M474 M 453 M Basic earnings per share (Basic EPS) 11.4316.2717.433.554.372.59 2.5 Diluted earnings per share (Diluted EPS) 5.868.348.92-1.872.251.33 1.27 Average basic shares outstanding 363 M363 M360 M354 M354 M355 M — Diluted shares outstanding 365 M365 M363 M284 M356 M357 M — EBITDA 3.87 B5.94 B5.21 B591 M2.43 B1.99 B 1.95 B EBIT 2.69 B4.75 B4.02 B-738 M1.04 B641 M 573 M Cost of revenue 37.8 B40.52 B46.61 B50.25 B49.68 B50.88 B 52.07 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.18 B1.2 B1.19 B1.33 B1.39 B1.35 B 1.38 B