FHN

Value 202020212022202320242025 TTM Total revenue 2.42 B3.22 B2.82 B1.65 B3.19 B3.42 B 3.42 B Gross profit 2.15 B3.68 B3.01 B2.94 B3.19 B3.42 B 3.42 B Operating expenses 362 M500 M379 M414 M498 M413 M 466 M Selling/general/admin expenses 221 M291 M302 M316 M304 M289 M 313 M Research & development —————— — Operating income 1.91 B3.25 B2.71 B2.63 B2.79 B3.09 B 3.04 B Non-Operating Income, Total 527 M12 M18 M221 M-89 M1 M 1 M Interest expense, net of interest capitalized 236 M164 M291 M1.56 B1.84 B1.56 B 1.56 B Non-Operating Income, excl. Interest Expenses 291 M-152 M-273 M-1.34 B-1.93 B-1.56 B -1.56 B Unusual income/expense —————— — Pretax income 933 M1.28 B1.16 B1.13 B1 B1.28 B 1.28 B Equity in earnings —————— — Taxes 76 M274 M247 M212 M211 M282 M 282 M Non-controlling/minority interest 12 M11 M12 M19 M19 M16 M 16 M After tax other income/expense —————— — Net income before discontinued operations 845 M999 M900 M897 M775 M982 M 982 M Discontinued operations —————— — Net income 845 M999 M900 M897 M775 M982 M 982 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 822 M962 M868 M865 M738 M956 M 956 M Basic earnings per share (Basic EPS) 1.91.761.621.581.371.89 1.89 Diluted earnings per share (Diluted EPS) 1.891.741.531.541.361.87 1.87 Average basic shares outstanding 432.13 M546.35 M535.03 M548.41 M540.32 M505.13 M 2.04 B Diluted shares outstanding 433.95 M551.24 M566 M561.73 M544.28 M511.11 M 2.06 B EBITDA 1.59 B3.04 B2.41 B1.07 B2.79 B3.07 B 3.02 B EBIT 1.55 B3.02 B2.34 B966 M2.69 B3.01 B 2.95 B Cost of revenue 506 M-301 M100 M267 M—— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 46 M28 M64 M102 M101 M64 M 64 M