BRO

Value 202020212022202320242025 TTM Total revenue 2.61 B3.05 B3.57 B4.26 B4.8 B5.9 B 5.9 B Gross profit 2.61 B3.05 B3.57 B4.26 B4.8 B5.9 B 5.9 B Operating expenses 1.99 B2.29 B2.7 B3.11 B687 M1.08 B 971 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 624.1 M762.82 M876.1 M1.15 B4.12 B4.82 B 4.93 B Non-Operating Income, Total 2.81 M1.1 M6.5 M52.4 M93 M132 M 132 M Interest expense, net of interest capitalized 58.97 M64.98 M141.2 M190 M193 M297 M 297 M Non-Operating Income, excl. Interest Expenses -56.16 M-63.88 M-134.7 M-137.6 M-100 M-165 M -165 M Unusual income/expense —————— — Pretax income 624.1 M762.82 M876.1 M1.15 B1.3 B1.37 B 1.37 B Equity in earnings —————— — Taxes 143.62 M175.72 M204.3 M275.6 M301 M304 M 304 M Non-controlling/minority interest ————9 M13 M 13 M After tax other income/expense —————— — Net income before discontinued operations 480.48 M587.1 M671.8 M870.5 M993 M1.05 B 1.05 B Discontinued operations —————— — Net income 480.48 M587.1 M671.8 M870.5 M993 M1.05 B 1.05 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 465.29 M574.16 M659.1 M857.2 M981 M989 M 1.04 B Basic earnings per share (Basic EPS) 1.72.082.383.073.483.37 3.37 Diluted earnings per share (Diluted EPS) 1.692.072.373.053.463.16 3.16 Average basic shares outstanding 274.33 M276.02 K277.5 M279.6 M282 M310 M 1.22 B Diluted shares outstanding 275.87 M277.41 K278.6 M280.8 M284 M313 M 1.22 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 134.8 M152.9 M185.8 M206 M222 M367 M 367 M