GL

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.47 B1.48 B1.48 B1.51 B1.52 B 5.99 B Gross profit 622.76 M624.39 M613.78 M781.89 M643.06 M 2.66 B Operating expenses 71.21 M64.66 M78.38 M86.32 M75.85 M 305.2 M Selling/general/admin expenses 58.22 M59.63 M59.59 M65.25 M64.96 M 249.43 M Research & development ————— — Operating income 551.55 M559.73 M535.4 M695.57 M567.21 M 2.36 B Non-Operating Income, Total 3.8 M00-498 K-1.69 M -2.18 M Interest expense, net of interest capitalized 35.68 M34.99 M34.88 M36.13 M35.21 M 141.22 M Non-Operating Income, excl. Interest Expenses -31.88 M-34.99 M-34.88 M-36.63 M-36.9 M -143.4 M Unusual income/expense ————— — Pretax income 312.43 M316.08 M313.3 M477.1 M329.49 M 1.44 B Equity in earnings ————— — Taxes 57.24 M61.52 M60.55 M89.26 M63.41 M 274.74 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Discontinued operations ————— — Net income 255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Basic earnings per share (Basic EPS) 33.053.094.813.32 14.27 Diluted earnings per share (Diluted EPS) 33.013.054.733.28 14.07 Average basic shares outstanding 89.28 M83.48 M81.92 M80.69 M81.38 M 327.46 M Diluted shares outstanding 89.66 M84.48 M82.79 M82.02 M82.52 M 331.81 M EBITDA 655.85 M665.25 M646.8 M809.64 M683.98 M 2.81 B EBIT 551.55 M559.73 M535.4 M695.57 M567.21 M 2.36 B Cost of revenue 843.51 M856.03 M867.51 M731.1 M876.56 M 3.33 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 104.3 M105.52 M111.4 M114.07 M116.77 M 447.76 M