DVA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.22 B3.38 B3.42 B3.62 B3.42 B 13.84 B Gross profit 3.22 B3.38 B3.42 B3.62 B3.42 B 13.84 B Operating expenses 2.78 B2.84 B2.91 B3.06 B2.93 B 11.75 B Selling/general/admin expenses 374.09 M412.81 M414.37 M472.36 M421.91 M 1.72 B Research & development ————— — Operating income 438.94 M537.84 M505.77 M561.07 M481.89 M 2.09 B Non-Operating Income, Total -17.55 M-22.85 M-41.26 M-21.03 M4.47 M -80.67 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense -17.55 M-22.85 M-41.26 M-21.03 M4.47 M -80.67 M Pretax income 286.33 M368.93 M308.8 M382.76 M341.23 M 1.4 B Equity in earnings 5.61 M7.36 M10.16 M9.87 M8.34 M 35.73 M Taxes 54.12 M93.71 M68.55 M76.73 M66.2 M 305.19 M Non-controlling/minority interest 69.3 M75.88 M89.92 M96.81 M77.5 M 340.12 M After tax other income/expense -7.14 M189 K-4.57 M29.07 M-6.71 M 17.98 M Net income before discontinued operations 162.92 M199.34 M150.33 M234.22 M197.53 M 781.42 M Discontinued operations ————— — Net income 162.92 M199.34 M150.33 M234.22 M197.53 M 781.42 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 162.92 M199.34 M150.33 M234.22 M197.53 M 781.42 M Basic earnings per share (Basic EPS) 2.052.622.093.32.93 10.94 Diluted earnings per share (Diluted EPS) 22.582.043.222.87 10.71 Average basic shares outstanding 79.37 M75.94 M72.08 M74.23 M67.39 M — Diluted shares outstanding 81.28 M77.36 M73.77 M75.89 M68.88 M — EBITDA ———568.17 M— — EBIT 438.94 M537.84 M505.77 M561.07 M481.89 M 2.09 B Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ———7.1 M— —