WMK

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.23 B1.2 B1.22 B1.24 B1.3 B 4.96 B Gross profit 319.02 M299.5 M308.37 M308.69 M328.08 M 1.24 B Operating expenses 272.74 M276.73 M275.76 M286.31 M279.57 M 1.12 B Selling/general/admin expenses 272.73 M276.47 M276.43 M286.31 M287 M 1.13 B Research & development ————— — Operating income 46.3 M23.04 M31.94 M22.38 M41.08 M 118.42 M Non-Operating Income, Total 20 K357 K-2.16 M-1.56 M-1.03 M -4.4 M Interest expense, net of interest capitalized 8 00010 K10 K12 K11 K 43 K Non-Operating Income, excl. Interest Expenses 12 K347 K-2.17 M-1.58 M-1.04 M -4.45 M Unusual income/expense ————— — Pretax income 50.82 M27.8 M35.07 M24.09 M41.76 M 128.72 M Equity in earnings ————— — Taxes 13.21 M7.33 M8.54 M5.85 M9.8 M 31.52 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 37.61 M20.48 M26.53 M18.23 M31.96 M 97.2 M Discontinued operations ————— — Net income 37.61 M20.48 M26.53 M18.23 M31.96 M 97.2 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 37.61 M20.48 M26.53 M18.23 M31.96 M 97.2 M Basic earnings per share (Basic EPS) 1.40.761.010.741.27 3.78 Diluted earnings per share (Diluted EPS) 1.40.761.010.741.27 3.78 Average basic shares outstanding 26.9 M26.9 M26.35 M24.74 M25.69 M 103.68 M Diluted shares outstanding 26.9 M26.9 M26.35 M24.74 M25.69 M 103.68 M EBITDA 990.92 M953.67 M973.63 M987.74 M1.05 B 3.96 B EBIT 960.96 M924.05 M943.03 M956 M1.02 B 3.84 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) 29.97 M29.62 M30.59 M31.74 M32.83 M 124.79 M