HSIC

Value 202020212022202320242025 TTM Total revenue 10.12 B12.4 B12.65 B12.34 B12.67 B13.18 B 13.18 B Gross profit 2.81 B3.67 B3.83 B3.86 B4.02 B4.11 B 4.11 B Operating expenses 2.44 B2.97 B3.14 B3.29 B3.41 B3.48 B 3.57 B Selling/general/admin expenses 2.25 B2.81 B2.77 B2.96 B3.03 B3.08 B 3.08 B Research & development —————— — Operating income 535.3 M851.66 M747 M615 M621 M653 M 653 M Non-Operating Income, Total 17.38 M23.57 M18 M20 M25 M36 M 36 M Interest expense, net of interest capitalized 41.38 M27.6 M44 M87 M131 M150 M 150 M Non-Operating Income, excl. Interest Expenses -27.87 M-4.07 M-27 M-70 M-107 M-117 M -117 M Unusual income/expense 3.87 M41 K1 M3 M1 M3 M 3 M Pretax income 512.24 M850.56 M736 M556 M526 M545 M 545 M Equity in earnings 12.34 M20.01 M15 M14 M13 M12 M 12 M Taxes 95.37 M197.35 M170 M120 M128 M126 M 126 M Non-controlling/minority interest 15.63 M29.29 M28 M20 M8 M21 M 21 M After tax other income/expense 5.01 M9.72 M20 M3 M27 M57 M 57 M Net income before discontinued operations 402.81 M631.23 M538 M416 M390 M398 M 398 M Discontinued operations 986 K00——— — Net income 403.79 M631.23 M538 M416 M390 M398 M 398 M Dilution adjustment —00000 0 Preferred dividends —160.28 M4 M11 M119 M72 M 72 M Diluted net income available to common stockholders 403.79 M470.95 M534 M405 M271 M326 M 326 M Basic earnings per share (Basic EPS) 2.834.513.953.183.073.29 3.29 Diluted earnings per share (Diluted EPS) 2.824.453.913.163.053.27 3.27 Average basic shares outstanding 142.5 M140.09 M136.06 M130.62 M126.79 M120.81 M 486.72 M Diluted shares outstanding 143.4 M141.77 M137.76 M131.75 M127.78 M121.72 M 490.24 M EBITDA 562.29 M911.45 M900 M824 M904 M936 M 848 M EBIT 376.76 M701.93 M688 M576 M607 M625 M 537 M Cost of revenue 7.3 B8.73 B8.82 B8.48 B8.66 B9.08 B 9.08 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 185.54 M209.53 M212 M248 M297 M311 M 311 M