BA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 19.5 B22.75 B23.27 B23.95 B22.22 B 92.18 B Gross profit 2.42 B2.44 B-2.38 B1.81 B2.55 B 4.42 B Operating expenses 1.97 B2.66 B2.43 B-6.77 B2.09 B 414 M Selling/general/admin expenses 1.11 B1.79 B1.52 B1.66 B1.2 B 6.17 B Research & development 844 M910 M897 M964 M903 M 3.67 B Operating income 461 M-176 M-4.78 B8.78 B448 M 4.27 B Non-Operating Income, Total 323 M325 M276 M201 M194 M 996 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense 323 M325 M276 M201 M194 M 996 M Pretax income 76 M-561 M-5.2 B8.32 B26 M 2.58 B Equity in earnings -4 M34 M17 M-14 M0 37 M Taxes 107 M51 M140 M99 M33 M 323 M Non-controlling/minority interest 6 M-1 M-2 M0-3 M -6 M After tax other income/expense -99 M-63 M-55 M-47 M-45 M -210 M Net income before discontinued operations -37 M-611 M-5.34 B8.22 B-4 M 2.27 B Discontinued operations ————— — Net income -37 M-611 M-5.34 B8.22 B-4 M 2.27 B Dilution adjustment 00000 0 Preferred dividends 86 M86 M87 M86 M86 M 345 M Diluted net income available to common stockholders -123 M-697 M-5.42 B8.13 B-90 M 1.92 B Basic earnings per share (Basic EPS) -0.16-0.92-7.1410.71-0.11 2.54 Diluted earnings per share (Diluted EPS) -0.16-0.92-7.1410.7-0.11 2.53 Average basic shares outstanding 753.4 M756.6 M759.9 M759.8 M788 M — Diluted shares outstanding 753.4 M756.6 M759.9 M762.3 M788 M — EBITDA 922 M233 M-4.31 B9.11 B1.02 B 6.05 B EBIT 452 M-229 M-4.8 B8.58 B453 M 4 B Cost of revenue 17.08 B20.31 B25.64 B22.14 B19.67 B 87.77 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 466 M460 M491 M536 M573 M 2.06 B