LIN

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 8.11 B8.49 B8.62 B8.76 B8.78 B 34.66 B Gross profit 3.96 B4.19 B4.24 B4.22 B4.26 B 16.9 B Operating expenses 1.83 B1.91 B1.94 B2.19 B1.95 B 7.98 B Selling/general/admin expenses 786 M870 M897 M880 M893 M 3.54 B Research & development 38 M38 M36 M35 M38 M 147 M Operating income 2.18 B2.35 B2.37 B2.02 B2.44 B 9.18 B Non-Operating Income, Total 56 M59 M57 M57 M54 M 227 M Interest expense, net of interest capitalized 60 M67 M64 M64 M62 M 257 M Non-Operating Income, excl. Interest Expenses -4 M-8 M-7 M-7 M-8 M -30 M Unusual income/expense ————— — Pretax income 2.22 B2.38 B2.4 B2.05 B2.47 B 9.3 B Equity in earnings 38 M33 M36 M43 M40 M 152 M Taxes 511 M573 M424 M481 M571 M 2.05 B Non-controlling/minority interest 34 M40 M43 M43 M43 M 169 M After tax other income/expense -18 M32 M57 M-210 M44 M -77 M Net income before discontinued operations 1.67 B1.77 B1.93 B1.53 B1.86 B 7.08 B Discontinued operations ————— — Net income 1.67 B1.77 B1.93 B1.53 B1.86 B 7.08 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 1.67 B1.77 B1.93 B1.53 B1.86 B 7.08 B Basic earnings per share (Basic EPS) 3.533.754.113.34 15.16 Diluted earnings per share (Diluted EPS) 3.513.734.093.283.98 15.08 Average basic shares outstanding 473.3 M470.87 M468.8 M469.49 M464.05 M — Diluted shares outstanding 476.26 M473.57 M471.51 M472.19 M466.32 M — EBITDA ———2.55 B— — EBIT 2.12 B2.28 B2.29 B2.03 B2.31 B 8.92 B Cost of revenue 4.16 B4.31 B4.38 B4.55 B4.52 B 17.75 B Other cost of goods sold 4.16 B4.31 B4.38 B4.55 B4.52 B 17.75 B Depreciation & amortization (cash flow) ———517 M— —