KEY

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 1.77 B1.84 B1.9 B2 B1.95 B 7.69 B Gross profit 1.66 B1.7 B1.79 B1.9 B1.85 B 7.23 B Operating expenses 646 M668 M636 M200 M575 M 2.08 B Selling/general/admin expenses 246 M258 M245 M272 M240 M 1.01 B Research & development ————— — Operating income 1.01 B1.03 B1.15 B1.7 B1.27 B 5.16 B Non-Operating Income, Total 54 M41 M46 M58 M101 M 246 M Interest expense, net of interest capitalized 974 M966 M947 M863 M783 M 3.56 B Non-Operating Income, excl. Interest Expenses -920 M-925 M-901 M-805 M-682 M -3.31 B Unusual income/expense ————— — Pretax income 515 M539 M602 M648 M658 M 2.45 B Equity in earnings ————— — Taxes 109 M116 M112 M139 M136 M 503 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 405 M425 M489 M510 M522 M 1.95 B Discontinued operations -1 M2 M-1 M1 M0 2 M Net income 405 M425 M489 M510 M522 M 1.95 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 369 M389 M453 M475 M486 M 1.8 B Basic earnings per share (Basic EPS) 0.340.350.410.430.45 1.64 Diluted earnings per share (Diluted EPS) 0.330.350.410.430.44 1.63 Average basic shares outstanding 1.1 B1.1 B1.1 B1.1 B1.08 B — Diluted shares outstanding 1.11 B1.11 B1.11 B1.11 B1.09 B — EBITDA ————— — EBIT 1.01 B1.03 B1.15 B1.7 B1.27 B 5.16 B Cost of revenue 118 M138 M107 M108 M106 M 459 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —