WMB

Value 202020212022202320242025 TTM Total revenue 7.72 B10.63 B10.96 B10.91 B10.5 B11.95 B 11.95 B Gross profit 7.72 B10.63 B10.8 B10.88 B10.49 B11.94 B 11.94 B Operating expenses 1.79 B2.11 B2.45 B2.52 B2.89 B854 M 2.81 B Selling/general/admin expenses 466 M558 M636 M665 M708 M721 M — Research & development —————— — Operating income 2.2 B2.63 B3.02 B4.31 B3.34 B4.2 B 4.2 B Non-Operating Income, Total 51 M13 M34 M207 M451 M111 M 111 M Interest expense, net of interest capitalized 1.17 B1.18 B1.15 B1.24 B1.36 B1.44 B 1.44 B Non-Operating Income, excl. Interest Expenses -1.08 B-1.17 B-1.13 B-1.13 B-1.02 B-1.4 B -1.4 B Unusual income/expense -43 M6 M18 M99 M108 M69 M 69 M Pretax income 277 M2.07 B2.54 B4.41 B2.99 B3.63 B 3.63 B Equity in earnings 328 M608 M637 M589 M560 M760 M 760 M Taxes 79 M511 M425 M1 B640 M857 M 857 M Non-controlling/minority interest -13 M45 M68 M124 M121 M150 M 150 M After tax other income/expense —————— — Net income before discontinued operations 211 M1.52 B2.05 B3.28 B2.23 B2.62 B 2.62 B Discontinued operations 00—-97 M00 — Net income 211 M1.52 B2.05 B3.18 B2.23 B2.62 B 2.62 B Dilution adjustment 000000 0 Preferred dividends 3 M3 M3 M3 M3 M3 M 3 M Diluted net income available to common stockholders 208 M1.51 B2.05 B3.18 B2.22 B2.62 B 2.62 B Basic earnings per share (Basic EPS) 0.171.251.682.611.822.14 2.12 Diluted earnings per share (Diluted EPS) 0.171.241.672.61.822.14 2.14 Average basic shares outstanding 1.21 B1.22 B1.22 B1.22 B1.22 B1.22 B 4.89 B Diluted shares outstanding 1.22 B1.22 B1.22 B1.22 B1.22 B1.23 B 4.9 B EBITDA ——10.36 B10.43 B9.82 B13.44 B 11.48 B EBIT ——8.35 B8.36 B7.61 B11.09 B 9.13 B Cost of revenue ——161 M30 M10 M8 M 8 M Other cost of goods sold ——161 M30 M10 M8 M 8 M Depreciation & amortization (cash flow) 1.72 B1.84 B2.01 B2.07 B2.22 B2.35 B 2.35 B