AME

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 1.73 B1.78 B1.89 B2 B1.93 B 7.6 B Gross profit 625 M635.89 M686.14 M720.41 M717.56 M 2.76 B Operating expenses 1.28 B1.32 B1.4 B1.49 B1.41 B 5.63 B Selling/general/admin expenses 170.17 M174.26 M197.76 M214.93 M202.62 M 789.57 M Research & development ————— — Operating income 454.83 M461.63 M488.38 M505.48 M514.94 M 1.97 B Non-Operating Income, Total 2.29 M1.25 M-14.07 M6.28 M4.8 M -1.74 M Interest expense, net of interest capitalized 18.99 M16.86 M22.51 M22.89 M20.91 M 83.17 M Non-Operating Income, excl. Interest Expenses -15.09 M-13.01 M-18.68 M-8 M-15.06 M -54.75 M Unusual income/expense -1.61 M-2.6 M-17.9 M-8.61 M-1.05 M -30.16 M Pretax income 434.22 M442.17 M447.96 M473.98 M492.98 M 1.86 B Equity in earnings ————— — Taxes 82.46 M83.8 M76.55 M75.38 M93.62 M 329.36 M Non-controlling/minority interest ————— — After tax other income/expense 5.06 M1.53 M140 K2.34 M25.7 M 29.71 M Net income before discontinued operations 351.76 M358.37 M371.42 M398.6 M399.36 M 1.53 B Discontinued operations ————— — Net income 351.76 M358.37 M371.42 M398.6 M399.36 M 1.53 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 351.76 M358.37 M371.42 M398.6 M399.36 M 1.53 B Basic earnings per share (Basic EPS) 1.521.551.611.741.74 6.64 Diluted earnings per share (Diluted EPS) 1.521.551.61.731.74 6.62 Average basic shares outstanding 230.67 M230.82 M230.73 M230.45 M228.9 M — Diluted shares outstanding 231.54 M231.47 M231.67 M231.26 M229.84 M — EBITDA 561.2 M569.33 M591.46 M611.14 M620.43 M 2.39 B EBIT 454.83 M461.63 M488.38 M505.48 M514.94 M 1.97 B Cost of revenue 1.11 B1.14 B1.21 B1.28 B1.21 B 4.84 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 106.37 M107.7 M103.08 M105.66 M105.49 M 421.93 M