NSC

Value 202020212022202320242025 TTM Total revenue 9.79 B11.14 B12.74 B12.16 B12.12 B12.18 B 12.18 B Gross profit 9.25 B10.34 B11.29 B10.99 B10.53 B11.25 B 10.93 B Operating expenses 741 M515 M684 M849 M-445 M-110 M -175 M Selling/general/admin expenses 28 M54 M53 M66 M45 M63 M 63 M Research & development —————— — Operating income 3 B4.45 B4.81 B2.85 B4.07 B4.36 B 4.36 B Non-Operating Income, Total 538 M77 M13 M-925 M-260 M355 M 355 M Interest expense, net of interest capitalized 625 M646 M692 M722 M807 M821 M 792 M Non-Operating Income, excl. Interest Expenses -240 M-646 M-692 M-1.84 B-1.13 B-567 M -538 M Unusual income/expense 153 M77 M13 M191 M65 M101 M 101 M Pretax income 2.53 B3.88 B4.13 B2.32 B3.33 B3.67 B 3.67 B Equity in earnings —————— — Taxes 517 M873 M860 M493 M707 M792 M 792 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 2.01 B3 B3.27 B1.83 B2.62 B2.87 B 2.87 B Discontinued operations —————— — Net income 2.01 B3 B3.27 B1.83 B2.62 B2.87 B 2.87 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 2.01 B3 B3.27 B1.82 B2.62 B2.87 B 2.87 B Basic earnings per share (Basic EPS) 7.8812.1613.928.0411.5812.76 12.76 Diluted earnings per share (Diluted EPS) 7.8412.1113.888.0211.5712.75 12.75 Average basic shares outstanding 255.1 M246.9 M234.8 M226.9 M226.1 M225 M 900.5 M Diluted shares outstanding 256.6 M248.1 M235.6 M227.4 M226.4 M225.3 M 901.7 M EBITDA 9.67 B11.01 B11.82 B11.44 B12.33 B12.75 B 12.49 B EBIT 8.51 B9.83 B10.6 B10.14 B10.97 B11.36 B 11.1 B Cost of revenue 535 M799 M1.46 B1.17 B1.59 B932 M 1.25 B Other cost of goods sold 535 M799 M1.46 B1.17 B1.59 B932 M 1.25 B Depreciation & amortization (cash flow) 1.15 B1.18 B1.22 B1.3 B1.35 B1.39 B 1.39 B