CI

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 65.5 B67.18 B69.75 B72.47 B68.49 B71.67 B 282.38 B Gross profit 6.61 B6.16 B6.38 B6.42 B6.47 B6.54 B 25.8 B Operating expenses 4.81 B3.98 B3.98 B5.42 B4.1 B3.85 B 17.35 B Selling/general/admin expenses 4.21 B3.43 B3.36 B3.61 B3.72 B3.47 B 14.16 B Research & development —————— — Operating income 1.97 B2.31 B2.58 B2.35 B2.36 B2.68 B 9.96 B Non-Operating Income, Total -362 M-337 M-347 M-362 M-357 M-356 M -1.42 B Interest expense, net of interest capitalized 362 M338 M363 M337 M357 M359 M 1.42 B Non-Operating Income, excl. Interest Expenses -362 M-338 M-363 M-337 M-357 M-359 M -1.42 B Unusual income/expense -362 M-337 M-347 M-362 M-357 M-356 M -1.42 B Pretax income 1.65 B2.02 B2.29 B1.82 B2.27 B2.26 B 8.64 B Equity in earnings —————— — Taxes 239 M389 M322 M543 M409 M382 M 1.66 B Non-controlling/minority interest 86 M100 M105 M40 M207 M215 M 567 M After tax other income/expense —————— — Net income before discontinued operations 1.41 B1.63 B1.97 B1.27 B1.65 B1.66 B 6.56 B Discontinued operations —————— — Net income 1.41 B1.63 B1.97 B1.27 B1.65 B1.66 B 6.56 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.32 B1.53 B1.87 B1.23 B1.65 B1.66 B 6.42 B Basic earnings per share (Basic EPS) 4.885.767.024.676.36.31 24.3 Diluted earnings per share (Diluted EPS) 4.855.716.984.646.266.29 24.17 Average basic shares outstanding 270.87 M266.18 M265.91 M266.74 M262.75 M262.99 M — Diluted shares outstanding 272.95 M268.15 M267.53 M268.56 M264.02 M263.96 M — EBITDA 2.47 B2.86 B3.09 B1.72 B3.02 B3.34 B 11.17 B EBIT 1.8 B2.18 B2.39 B999 M2.37 B2.68 B 8.44 B Cost of revenue 58.9 B61.02 B63.37 B66.06 B62.02 B65.13 B 256.58 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 674 M682 M697 M722 M650 M655 M 2.72 B