LII

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.5 B1.34 B1.07 B1.5 B1.43 B1.2 B 5.2 B Gross profit 488.4 M455.3 M328.5 M522.5 M468.6 M389.3 M 1.71 B Operating expenses 206 M235.9 M198.2 M199.6 M189.6 M215.2 M 802.6 M Selling/general/admin expenses 184.4 M207 M171.3 M173.3 M161.6 M175.2 M 681.4 M Research & development —————— — Operating income 303.3 M244.6 M155.6 M354 M310.2 M195.8 M 1.02 B Non-Operating Income, Total 500 K400 K1.1 M900 K900 K1.1 M 4 M Interest expense, net of interest capitalized 8.9 M5.5 M6.2 M8.3 M10.5 M15.9 M 40.9 M Non-Operating Income, excl. Interest Expenses -8.8 M-5.5 M-6 M-8 M-10.4 M-15.9 M -40.3 M Unusual income/expense 400 K400 K900 K600 K800 K1.1 M 3.4 M Pretax income 293.9 M238.7 M148.4 M345 M298.8 M178.7 M 970.9 M Equity in earnings 2.4 M1.8 M1.2 M2.1 M2.5 M200 K 6 M Taxes 54.9 M41 M28.1 M67.4 M53 M36.2 M 184.7 M Non-controlling/minority interest —————— — After tax other income/expense -100 K000—0 — Net income before discontinued operations 239 M197.7 M120.3 M277.6 M245.8 M142.5 M 786.2 M Discontinued operations —————— — Net income 239 M197.7 M120.3 M277.6 M245.8 M142.5 M 786.2 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 239 M197.7 M120.3 M277.6 M245.8 M142.5 M 786.2 M Basic earnings per share (Basic EPS) 6.715.563.397.867.014.08 22.34 Diluted earnings per share (Diluted EPS) 6.685.523.377.826.984.07 22.24 Average basic shares outstanding 35.6 M35.6 M35.5 M35.3 M35.1 M35.2 M 141.1 M Diluted shares outstanding 35.8 M35.8 M35.7 M35.5 M35.2 M35.4 M 141.8 M EBITDA —————— — EBIT 282.4 M219.4 M130.3 M322.9 M279 M174.1 M 906.3 M Cost of revenue 1.01 B889.7 M744.1 M978.4 M958.2 M805.7 M 3.49 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —