BWA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 3.5 B3.63 B3.58 B3.57 B3.52 B3.65 B 14.32 B Gross profit 639 M640 M664 M731 M677 M721 M 2.79 B Operating expenses 86 M33 M37 M753 M29 M35 M 854 M Selling/general/admin expenses 315 M317 M341 M331 M328 M331 M 1.33 B Research & development 182 M182 M189 M157 M177 M176 M 699 M Operating income 237 M289 M248 M-238 M336 M370 M 716 M Non-Operating Income, Total 13 M10 M13 M13 M12 M13 M 51 M Interest expense, net of interest capitalized 28 M24 M25 M22 M25 M25 M 97 M Non-Operating Income, excl. Interest Expenses -15 M-14 M-12 M-9 M-13 M-12 M -46 M Unusual income/expense —————— — Pretax income 232 M284 M248 M-240 M328 M372 M 708 M Equity in earnings 10 M8 M11 M6 M6 M10 M 33 M Taxes 61 M52 M75 M1 M73 M81 M 230 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 157 M224 M158 M-262 M242 M277 M 415 M Discontinued operations 0000—— — Net income 157 M224 M158 M-262 M242 M277 M 415 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 157 M224 M158 M-262 M242 M277 M 415 M Basic earnings per share (Basic EPS) 0.721.040.74-1.211.181.36 2.07 Diluted earnings per share (Diluted EPS) 0.721.030.73-1.21.161.34 2.03 Average basic shares outstanding 217.2 M216.3 M213.7 M214.2 M205.3 M203 M — Diluted shares outstanding 218.1 M218.2 M216.5 M216.4 M208.3 M206.3 M — EBITDA 718 M744 M837 M138 M782 M835 M 2.59 B EBIT 541 M595 M618 M-28 M637 M686 M 1.91 B Cost of revenue 2.88 B3 B2.93 B2.84 B2.86 B2.93 B 11.55 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 155 M179 M219 M166 M145 M149 M 679 M