FNB

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 158 M178 M196 M217 M222 M 813 M Gross profit 394 M413 M433 M439 M432 M 1.72 B Operating expenses 55 M54 M54 M72 M58 M 238 M Selling/general/admin expenses 55 M54 M54 M56 M58 M 222 M Research & development ————— — Operating income 339 M359 M379 M367 M374 M 1.48 B Non-Operating Income, Total 5 M4 M4 M10 M4 M 22 M Interest expense, net of interest capitalized 236 M235 M237 M222 M210 M 904 M Non-Operating Income, excl. Interest Expenses -231 M-231 M-233 M-212 M-206 M -882 M Unusual income/expense ————— — Pretax income 148 M166 M190 M165 M174 M 695 M Equity in earnings 1 M2 M1 M—1 M — Taxes 31 M36 M40 M-3 M37 M 110 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 117 M130 M150 M168 M137 M 585 M Discontinued operations ————— — Net income 117 M130 M150 M168 M137 M 585 M Dilution adjustment 0000— — Preferred dividends 0000— — Diluted net income available to common stockholders 117 M130 M150 M168 M137 M 585 M Basic earnings per share (Basic EPS) 0.320.360.410.480.38 1.63 Diluted earnings per share (Diluted EPS) 0.320.360.410.470.38 1.62 Average basic shares outstanding 361.73 M361.42 M360.56 M360.84 M359.49 M — Diluted shares outstanding 363.07 M362.26 M361.67 M361.95 M360.23 M — EBITDA ———161 M— — EBIT 103 M124 M142 M145 M164 M 575 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ———16 M— —