WES

Value 202020212022202320242025 TTM Total revenue 2.77 B2.88 B3.25 B3.11 B3.61 B3.84 B 3.84 B Gross profit 2.58 B2.55 B2.83 B2.94 B3.43 B3.64 B 3.64 B Operating expenses 875.25 M264.43 M285.94 M320.37 M330.89 M477.02 M 1.12 B Selling/general/admin expenses 155.77 M195.55 M194.02 M232.63 M271.53 M398.92 M 398.92 M Research & development —————— — Operating income 878.91 M1.34 B1.59 B1.38 B1.97 B1.6 B 1.6 B Non-Operating Income, Total 1.02 M623 K1.6 M5.68 M31.74 M16.63 M 16.63 M Interest expense, net of interest capitalized 380.06 M376.51 M333.94 M348.23 M378.51 M390.49 M 390.49 M Non-Operating Income, excl. Interest Expenses -380.06 M-376.51 M-333.94 M-348.23 M-378.51 M-390.49 M -390.49 M Unusual income/expense 1.02 M623 K1.6 M5.68 M31.74 M16.63 M 16.63 M Pretax income 522.85 M934.19 M1.26 B1.05 B1.63 B1.23 B 1.23 B Equity in earnings 226.75 M204.65 M183.48 M152.96 M112.39 M85.79 M 85.79 M Taxes 6 M9.81 M4.19 M4.38 M18.11 M15.09 M 15.09 M Non-controlling/minority interest 10.16 M27.71 M34.35 M25.79 M37.68 M31.47 M 31.47 M After tax other income/expense —————— — Net income before discontinued operations 527.01 M916.29 M1.22 B1.02 B1.57 B1.18 B 1.18 B Discontinued operations —————— — Net income 527.01 M916.29 M1.22 B1.02 B1.57 B1.18 B 1.18 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 527.01 M916.29 M1.22 B1.02 B1.57 B1.18 B 1.18 B Basic earnings per share (Basic EPS) —————— — Diluted earnings per share (Diluted EPS) —————— — Average basic shares outstanding —————— — Diluted shares outstanding —————— — EBITDA 2.2 B2.84 B3.13 B3.22 B3.75 B3.87 B 3.23 B EBIT 1.71 B2.29 B2.54 B2.62 B3.1 B3.16 B 2.52 B Cost of revenue 188.09 M322.29 M420.9 M164.6 M172.25 M206.98 M 206.98 M Other cost of goods sold 188.09 M322.29 M420.9 M164.6 M172.25 M206.98 M 206.98 M Depreciation & amortization (cash flow) 491.09 M551.63 M582.37 M600.67 M650.43 M710.78 M 710.78 M