DOW

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 10.88 B10.4 B10.43 B10.1 B9.97 B9.46 B 39.97 B Gross profit 1.07 B935 M671 M583 M731 M548 M 2.53 B Operating expenses 697 M927 M880 M1.08 B524 M2.57 B 5.06 B Selling/general/admin expenses 396 M353 M366 M347 M340 M339 M 1.39 B Research & development 208 M202 M200 M188 M191 M173 M 752 M Operating income 219 M-68 M-625 M-964 M143 M-3.3 B -4.74 B Non-Operating Income, Total 119 M159 M13 M147 M185 M-205 M 140 M Interest expense, net of interest capitalized 199 M216 M216 M209 M221 M219 M 865 M Non-Operating Income, excl. Interest Expenses -124 M-88 M-234 M-85 M-79 M-447 M -845 M Unusual income/expense 44 M31 M31 M23 M43 M23 M 120 M Pretax income 324 M219 M374 M659 M70 M1.41 B 2.51 B Equity in earnings 2 M-39 M20 M30 M72 M118 M 240 M Taxes 84 M76 M84 M142 M54 M-213 M 67 M Non-controlling/minority interest 26 M18 M17 M34 M62 M66 M 179 M After tax other income/expense 177 M-93 M185 M-81 M30 M306 M 440 M Net income before discontinued operations 214 M-53 M307 M835 M62 M1.16 B 2.37 B Discontinued operations —————— — Net income 214 M-53 M307 M835 M62 M1.16 B 2.37 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 211 M-44 M310 M839 M60 M1.41 B 2.62 B Basic earnings per share (Basic EPS) 0.3-0.08-0.44-1.180.08-2.16 -3.7 Diluted earnings per share (Diluted EPS) 0.3-0.08-0.44-1.180.08-2.16 -3.7 Average basic shares outstanding 702.3 M703.8 M706.9 M709.5 M711.8 M711.6 M 2.84 B Diluted shares outstanding 703.6 M705.1 M706.9 M709.5 M713.2 M711.6 M 2.84 B EBITDA 1.11 B759 M505 M228 M895 M-1.32 B 311 M EBIT 373 M8 M-209 M-496 M207 M-2.02 B -2.52 B Cost of revenue 9.81 B9.47 B9.76 B9.52 B9.24 B8.91 B 37.44 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 741 M751 M714 M724 M688 M708 M 2.83 B