LIN

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 8.11 B8.49 B8.62 B8.76 B8.78 B9.29 B 35.45 B Gross profit 3.96 B4.19 B4.24 B4.22 B4.26 B4.43 B 17.14 B Operating expenses 1.83 B1.91 B1.94 B2.19 B1.95 B1.94 B 8.01 B Selling/general/admin expenses 786 M870 M897 M880 M893 M891 M 3.56 B Research & development 38 M38 M36 M35 M38 M37 M 146 M Operating income 2.18 B2.35 B2.37 B2.02 B2.44 B2.55 B 9.38 B Non-Operating Income, Total 56 M59 M57 M57 M54 M53 M 221 M Interest expense, net of interest capitalized 60 M67 M64 M64 M62 M61 M 251 M Non-Operating Income, excl. Interest Expenses -4 M-8 M-7 M-7 M-8 M-8 M -30 M Unusual income/expense —————— — Pretax income 2.22 B2.38 B2.4 B2.05 B2.47 B2.58 B 9.5 B Equity in earnings 38 M33 M36 M43 M40 M36 M 155 M Taxes 511 M573 M424 M481 M571 M610 M 2.09 B Non-controlling/minority interest 34 M40 M43 M43 M43 M44 M 173 M After tax other income/expense -18 M32 M57 M-210 M44 M32 M -77 M Net income before discontinued operations 1.67 B1.77 B1.93 B1.53 B1.86 B1.93 B 7.24 B Discontinued operations —————— — Net income 1.67 B1.77 B1.93 B1.53 B1.86 B1.93 B 7.24 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.67 B1.77 B1.93 B1.53 B1.86 B1.93 B 7.24 B Basic earnings per share (Basic EPS) 3.533.754.113.344.17 15.58 Diluted earnings per share (Diluted EPS) 3.513.734.093.283.984.15 15.5 Average basic shares outstanding 473.3 M470.87 M468.8 M469.49 M464.05 M462.52 M — Diluted shares outstanding 476.26 M473.57 M471.51 M472.19 M466.32 M464.52 M — EBITDA ———2.55 B—— — EBIT 2.12 B2.28 B2.29 B2.03 B2.31 B2.49 B 9.13 B Cost of revenue 4.16 B4.31 B4.38 B4.55 B4.52 B4.86 B 18.31 B Other cost of goods sold 4.16 B4.31 B4.38 B4.55 B4.52 B4.86 B 18.31 B Depreciation & amortization (cash flow) ———517 M—— —