WDC

Value 202020212022202320242025 TTM Total revenue 16.74 B16.92 B18.79 B12.32 B13 B9.52 B 10.73 B Gross profit 3.78 B4.52 B5.87 B1.89 B2.94 B3.69 B 4.59 B Operating expenses 3.45 B3.3 B3.48 B3.17 B3.26 B1.36 B 1.45 B Selling/general/admin expenses 1.15 B1.1 B1.12 B970 M828 M568 M 498 M Research & development 2.26 B2.24 B2.32 B2.01 B1.91 B994 M 813 M Operating income 335 M1.22 B2.39 B1.28 B317 M2.33 B 3.14 B Non-Operating Income, Total 381 M293 M268 M275 M344 M1.2 B 2.62 B Interest expense, net of interest capitalized 413 M326 M304 M312 M417 M357 M 276 M Non-Operating Income, excl. Interest Expenses -36 M-59 M-66 M-50 M-107 M827 M 2.3 B Unusual income/expense 4 M26 M30 M13 M34 M20 M 40 M Pretax income 46 M927 M2.12 B1.56 B661 M1.13 B 3.72 B Equity in earnings —————— — Taxes 204 M106 M623 M146 M137 M513 M 698 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 250 M821 M1.5 B1.71 B798 M1.64 B 4.05 B Discontinued operations —————246 M -222 M Net income 250 M821 M1.5 B1.71 B798 M1.89 B 3.83 B Dilution adjustment ———48 M108 M-31 M -70 M Preferred dividends ———24 M54 M17 M 21 M Diluted net income available to common stockholders 250 M821 M1.5 B1.73 B852 M1.84 B 3.73 B Basic earnings per share (Basic EPS) -0.842.694.81-5.44-2.615.31 10.84 Diluted earnings per share (Diluted EPS) -0.842.664.75-5.44-2.615.12 9.94 Average basic shares outstanding 298 M305 M312 M318 M326 M347 M 1.38 B Diluted shares outstanding 298 M309 M316 M318 M326 M359 M 1.47 B EBITDA 1.94 B2.47 B3.36 B-444 M271 M2.69 B — EBIT 335 M1.22 B2.39 B-1.28 B-317 M2.33 B 4.41 B Cost of revenue 12.96 B12.4 B12.92 B10.43 B10.06 B5.83 B 4.88 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.61 B1.25 B973 M841 M588 M357 M —