HSIC

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 3.17 B3.19 B3.17 B3.24 B3.34 B3.44 B 13.18 B Gross profit 993 M993 M1 B1.02 B1.03 B1.06 B 4.11 B Operating expenses 843 M913 M828 M869 M867 M1 B 3.57 B Selling/general/admin expenses 724 M738 M738 M778 M760 M808 M 3.08 B Research & development —————— — Operating income 157 M155 M175 M151 M164 M163 M 653 M Non-Operating Income, Total 9 M2 M7 M10 M10 M9 M 36 M Interest expense, net of interest capitalized 34 M35 M35 M38 M38 M39 M 150 M Non-Operating Income, excl. Interest Expenses -27 M-29 M-29 M-29 M-29 M-30 M -117 M Unusual income/expense 2 M-4 M1 M1 M1 M0 3 M Pretax income 131 M127 M148 M125 M137 M135 M 545 M Equity in earnings 3 M1 M3 M4 M3 M2 M 12 M Taxes 32 M31 M35 M31 M28 M32 M 126 M Non-controlling/minority interest 02 M3 M8 M8 M2 M 21 M After tax other income/expense 16 M2 M27 M4 M13 M13 M 57 M Net income before discontinued operations 99 M94 M110 M86 M101 M101 M 398 M Discontinued operations —————— — Net income 99 M94 M110 M86 M101 M101 M 398 M Dilution adjustment 000000 0 Preferred dividends 6 M32 M28 M10 M12 M22 M 72 M Diluted net income available to common stockholders 93 M62 M82 M76 M89 M79 M 326 M Basic earnings per share (Basic EPS) 0.790.750.890.710.840.85 3.29 Diluted earnings per share (Diluted EPS) 0.780.750.880.70.840.85 3.27 Average basic shares outstanding 126.12 M126.79 M123.78 M121.93 M120.2 M120.81 M 486.72 M Diluted shares outstanding 127.05 M127.78 M124.85 M122.64 M121.04 M121.72 M 490.24 M EBITDA 224 M156 M245 M223 M239 M141 M 848 M EBIT 150 M80 M172 M147 M159 M59 M 537 M Cost of revenue 2.18 B2.2 B2.17 B2.22 B2.31 B2.37 B 9.08 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 74 M76 M73 M76 M80 M82 M 311 M