NATL

Value 202320242025 TTM Total revenue 4.28 B4.32 B4.35 B 4.36 B Gross profit 4.28 B4.32 B4.35 B 4.36 B Operating expenses 760 M686 M653 M 724 M Selling/general/admin expenses 585 M518 M513 M 513 M Research & development 77 M66 M70 M 70 M Operating income 271 M449 M478 M 482 M Non-Operating Income, Total 74 M19 M19 M 37 M Interest expense, net of interest capitalized 0309 M270 M 270 M Non-Operating Income, excl. Interest Expenses 84 M-292 M-251 M -234 M Unusual income/expense -10 M2 M— — Pretax income 107 M139 M189 M 199 M Equity in earnings —3 M2 M — Taxes 239 M47 M27 M 44 M Non-controlling/minority interest 2 M1 M0 4 M After tax other income/expense ——— — Net income before discontinued operations 134 M91 M162 M 171 M Discontinued operations ——— — Net income 134 M91 M162 M 171 M Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 134 M91 M162 M 171 M Basic earnings per share (Basic EPS) -1.91.262.2 2.32 Diluted earnings per share (Diluted EPS) -1.91.232.14 2.26 Average basic shares outstanding 70.6 M72.2 M73.5 M 294 M Diluted shares outstanding 70.6 M74.2 M75.6 M 302.4 M EBITDA ——— — EBIT ——— — Cost of revenue ——— — Other cost of goods sold ——— — Depreciation & amortization (cash flow) 254 M287 M277 M 277 M