EME

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.87 B4.3 B4.3 B4.51 B4.63 B 17.75 B Gross profit 722.72 M833.77 M835.31 M891.19 M863.95 M 3.42 B Operating expenses 435.04 M452.96 M456.5 M583.63 M494.71 M 1.99 B Selling/general/admin expenses 403.96 M418.56 M429.62 M462.31 M460.11 M 1.77 B Research & development ————— — Operating income 318.76 M415.21 M405.7 M573.75 M403.85 M 1.8 B Non-Operating Income, Total 54 K55 K56 K46 K0 157 K Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 54 K55 K56 K46 K0 157 K Unusual income/expense ————— — Pretax income 324.2 M412.03 M407.59 M577.81 M410.07 M 1.81 B Equity in earnings ————— — Taxes 83.52 M109.87 M112.22 M143.2 M104.59 M 469.88 M Non-controlling/minority interest ————— — After tax other income/expense 1.52 M3.64 M-7.08 M—650 K — Net income before discontinued operations 240.68 M302.16 M295.37 M434.61 M305.48 M 1.34 B Discontinued operations ————— — Net income 240.68 M302.16 M295.37 M434.61 M305.48 M 1.34 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 240.68 M302.16 M295.37 M434.61 M305.48 M 1.34 B Basic earnings per share (Basic EPS) 5.276.746.599.76.85 29.88 Diluted earnings per share (Diluted EPS) 5.266.726.579.646.84 29.77 Average basic shares outstanding 45.63 M44.83 M44.79 M44.98 M44.56 M — Diluted shares outstanding 45.78 M44.99 M44.97 M45.15 M44.69 M — EBITDA 329.62 M427.46 M426.61 M444.55 M421.81 M 1.72 B EBIT 287.68 M380.81 M378.81 M307.56 M369.24 M 1.44 B Cost of revenue 3.14 B3.47 B3.47 B3.62 B3.76 B 14.32 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 41.95 M46.65 M47.8 M136.99 M52.57 M 284.02 M