HWM

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.89 B1.94 B2.05 B2.09 B2.17 B 8.25 B Gross profit 602 M652 M688 M724 M756 M 2.82 B Operating expenses 72 M158 M163 M68 M88 M 477 M Selling/general/admin expenses 77 M85 M89 M100 M96 M 370 M Research & development 7 M8 M9 M10 M10 M 37 M Operating income 445 M494 M521 M542 M489 M 2.05 B Non-Operating Income, Total -13 M-9 M-14 M-10 M-7 M -40 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses -12 M-9 M-14 M-10 M-8 M -41 M Unusual income/expense -1 M0001 M 1 M Pretax income 392 M446 M469 M495 M430 M 1.84 B Equity in earnings ————— — Taxes 78 M102 M62 M110 M58 M 332 M Non-controlling/minority interest ————— — After tax other income/expense 3 M-3 M1 M-1 M-5 M -8 M Net income before discontinued operations 314 M344 M407 M385 M372 M 1.51 B Discontinued operations ————— — Net income 314 M344 M407 M385 M372 M 1.51 B Dilution adjustment 00000 0 Preferred dividends 01 M01 M0 2 M Diluted net income available to common stockholders 314 M343 M407 M384 M372 M 1.51 B Basic earnings per share (Basic EPS) 0.780.851.010.960.91 3.73 Diluted earnings per share (Diluted EPS) 0.760.8410.950.92 3.71 Average basic shares outstanding 408 M405 M404 M403 M404 M 1.62 B Diluted shares outstanding 410 M407 M406 M405 M406 M 1.62 B EBITDA 603 M563 M594 M728 M741 M 2.63 B EBIT 530 M494 M525 M656 M668 M 2.34 B Cost of revenue 1.29 B1.29 B1.36 B1.36 B1.41 B 5.43 B Other cost of goods sold 1.29 B1.29 B1.36 B1.36 B1.41 B 5.43 B Depreciation & amortization (cash flow) 73 M69 M69 M72 M73 M 283 M