DOW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 10.43 B10.1 B9.97 B9.46 B9.79 B12.09 B 41.32 B Gross profit 671 M583 M731 M548 M640 M2.17 B 4.09 B Operating expenses 880 M1.08 B524 M-121 M676 M1.23 B 2.31 B Selling/general/admin expenses 366 M347 M340 M339 M417 M535 M 1.63 B Research & development 200 M188 M191 M173 M181 M207 M 752 M Operating income 207 M-28 M143 M2.07 B331 M336 M 2.88 B Non-Operating Income, Total 13 M147 M185 M-205 M121 M125 M 226 M Interest expense, net of interest capitalized 216 M209 M221 M219 M219 M210 M 869 M Non-Operating Income, excl. Interest Expenses -18 M124 M142 M-228 M95 M-114 M -105 M Unusual income/expense 31 M23 M43 M23 M26 M29 M 121 M Pretax income -374 M-659 M70 M-1.55 B-390 M871 M -997 M Equity in earnings -20 M-30 M-72 M-118 M-303 M36 M -457 M Taxes -84 M142 M-54 M-71 M55 M69 M -1 M Non-controlling/minority interest 17 M34 M62 M66 M88 M81 M 297 M After tax other income/expense -185 M81 M-30 M-306 M14 M— — Net income before discontinued operations -307 M-835 M62 M-1.48 B-533 M721 M -1.23 B Discontinued operations —————— — Net income -307 M-835 M62 M-1.48 B-533 M721 M -1.23 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -310 M-839 M60 M-1.53 B-535 M715 M -1.29 B Basic earnings per share (Basic EPS) -0.44-1.180.08-2.16-0.740.99 -1.83 Diluted earnings per share (Diluted EPS) -0.44-1.180.08-2.16-0.740.99 -1.83 Average basic shares outstanding 706.9 M709.5 M711.8 M711.6 M721.2 M722.4 M — Diluted shares outstanding 706.9 M709.5 M713.2 M711.6 M721.2 M723.5 M — EBITDA 505 M152 M895 M1.38 B683 M1.6 B 4.56 B EBIT -209 M-496 M207 M669 M-36 M941 M 1.78 B Cost of revenue 9.76 B9.52 B9.24 B8.91 B9.15 B9.93 B 37.23 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 714 M724 M688 M708 M719 M664 M 2.78 B