C

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 21.6 B21.67 B22.09 B19.87 B24.63 B24.77 B 91.36 B Gross profit 21.58 B21.64 B22.07 B19.85 B24.62 B24.75 B 91.29 B Operating expenses 3.68 B3.68 B4.44 B5.13 B3.48 B3.58 B 16.63 B Selling/general/admin expenses 3.68 B3.68 B3.71 B4 B3.6 B3.61 B 14.91 B Research & development —————— — Operating income 17.9 B17.96 B17.64 B14.72 B21.14 B21.17 B 74.66 B Non-Operating Income, Total -31 M-746 M400 M-824 M647 M673 M 896 M Interest expense, net of interest capitalized 19.65 B20.68 B21.75 B20.98 B19.77 B20.54 B 83.04 B Non-Operating Income, excl. Interest Expenses -19.53 B-20.55 B-21.64 B-22.05 B-19.48 B-20.37 B -83.54 B Unusual income/expense -152 M-884 M293 M239 M359 M504 M 1.4 B Pretax income 5.45 B5.22 B5.35 B3.81 B7.52 B8.03 B 24.71 B Equity in earnings —————— — Taxes 1.34 B1.19 B1.56 B1.29 B1.58 B2 B 6.43 B Non-controlling/minority interest 43 M14 M38 M51 M153 M193 M 435 M After tax other income/expense 4.46 B9.31 B-918 M1.26 B1.33 B— — Net income before discontinued operations 4.07 B4.02 B3.75 B2.47 B5.78 B5.83 B 17.84 B Discontinued operations -1 M0-1 M-1 M1 M0 -1 M Net income 4.06 B4.02 B3.75 B2.47 B5.79 B5.83 B 17.84 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 3.77 B3.7 B3.46 B2.17 B5.44 B5.47 B 16.54 B Basic earnings per share (Basic EPS) 21.981.891.243.123.2 9.45 Diluted earnings per share (Diluted EPS) 1.961.961.861.213.063.15 9.28 Average basic shares outstanding 1.88 B1.86 B1.82 B1.83 B1.74 B1.72 B — Diluted shares outstanding 1.92 B1.89 B1.86 B1.87 B1.78 B1.76 B — EBITDA ———14.96 B—— — EBIT 17.9 B17.96 B17.64 B14.72 B21.14 B21.17 B 74.66 B Cost of revenue 20 M26 M17 M24 M13 M17 M 71 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———245 M—— —