WCN

Value 202020212022202320242025 TTM Total revenue 5.45 B6.15 B7.21 B8.02 B8.92 B9.47 B 9.47 B Gross profit 2.17 B2.5 B2.88 B3.28 B3.73 B4.01 B 4.01 B Operating expenses 265.8 M764.32 M905.06 M971.47 M1.04 B1.14 B 1.29 B Selling/general/admin expenses 537.63 M612.34 M696.47 M799.12 M883.45 M959.54 M 959.54 M Research & development —————— — Operating income 412.43 M1.04 B1.24 B1.24 B1.07 B1.71 B 1.71 B Non-Operating Income, Total 1.39 M6.29 M3.15 M12.48 M10.47 M30.15 M 30.15 M Interest expense, net of interest capitalized 162.38 M162.8 M202.33 M274.64 M326.8 M334.55 M 334.55 M Non-Operating Income, excl. Interest Expenses -162.38 M-162.8 M-202.33 M-274.64 M-326.8 M-334.55 M -334.55 M Unusual income/expense 1.39 M6.29 M3.15 M12.48 M10.47 M30.15 M 30.15 M Pretax income 253.91 M770.74 M1.05 B983.5 M762.93 M1.42 B 1.42 B Equity in earnings —————— — Taxes 49.92 M152.25 M212.96 M220.68 M146.36 M341.36 M 341.36 M Non-controlling/minority interest 685 K442 K339 K26 K1 M0 0 After tax other income/expense 2.43 M1.26 M8.22 M3.94 M2.66 M7.84 M 7.84 M Net income before discontinued operations 204.68 M618.05 M835.66 M762.8 M617.57 M1.08 B 1.08 B Discontinued operations —————— — Net income 204.68 M618.05 M835.66 M762.8 M617.57 M1.08 B 1.08 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 204.68 M618.05 M835.66 M762.8 M617.57 M1.08 B 1.08 B Basic earnings per share (Basic EPS) 0.782.373.252.962.394.18 4.18 Diluted earnings per share (Diluted EPS) 0.782.363.242.952.394.17 4.17 Average basic shares outstanding 263.19 M261.17 M257.38 M257.55 M257.97 M257.32 M 1.03 B Diluted shares outstanding 263.69 M261.73 M258.04 M258.15 M258.66 M257.98 M 1.03 B EBITDA 2.66 B2.55 B2.89 B3.31 B3.86 B4.1 B 3.96 B EBIT 1.9 B1.73 B1.97 B2.31 B2.69 B2.87 B 2.72 B Cost of revenue 3.28 B3.65 B4.34 B4.74 B5.19 B5.46 B 5.46 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 752.4 M813.01 M918.96 M1 B1.16 B1.23 B 1.23 B