NEU

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 700.95 M698.51 M690.31 M635.4 M669.72 M747.09 M 2.74 B Gross profit 236.02 M220.95 M209.64 M190.78 M220.88 M242.43 M 863.73 M Operating expenses 82.5 M84.15 M85.32 M109.13 M86.96 M88.02 M 369.44 M Selling/general/admin expenses 42.98 M45.43 M43.94 M49.23 M46.01 M48.38 M 187.57 M Research & development 33.18 M32.37 M35.02 M31.52 M31.64 M30.39 M 128.56 M Operating income 159.87 M143.15 M130.68 M110.03 M143.23 M163.66 M 547.6 M Non-Operating Income, Total 14.94 M15.27 M13.31 M13.01 M17.2 M15.49 M 59 M Interest expense, net of interest capitalized 10.7 M10.73 M8.37 M9.88 M8.77 M8.82 M 35.85 M Non-Operating Income, excl. Interest Expenses -10.7 M-10.73 M-8.37 M-9.88 M-8.77 M-8.82 M -35.85 M Unusual income/expense 14.94 M15.27 M13.31 M13.01 M17.2 M15.49 M 59 M Pretax income 164.11 M147.69 M135.61 M113.15 M151.65 M170.34 M 570.75 M Equity in earnings —————— — Taxes 38.16 M36.44 M35.34 M31.87 M33.59 M36.59 M 137.38 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 125.95 M111.24 M100.27 M81.28 M118.07 M133.75 M 433.37 M Discontinued operations —————— — Net income 125.95 M111.24 M100.27 M81.28 M118.07 M133.75 M 433.37 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 125.47 M110.82 M99.88 M80.97 M117.61 M133.22 M 431.67 M Basic earnings per share (Basic EPS) 13.2611.8410.678.6712.6214.54 46.5 Diluted earnings per share (Diluted EPS) 13.2611.8410.678.6712.6214.54 46.5 Average basic shares outstanding 9.46 M9.36 M9.36 M9.39 M9.32 M9.16 M — Diluted shares outstanding 9.46 M9.36 M9.36 M9.39 M9.32 M9.16 M — EBITDA 182.3 M158.94 M157.43 M113.7 M165.58 M186.21 M 622.9 M EBIT 153.52 M136.8 M124.33 M81.65 M133.91 M154.41 M 494.29 M Cost of revenue 464.92 M477.56 M480.67 M444.62 M448.84 M504.67 M 1.88 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 28.78 M28.49 M33.1 M32.05 M31.66 M31.8 M 128.61 M