NOV

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 2.1 B2.19 B2.18 B2.28 B2.05 B 8.69 B Gross profit 447 M446 M412 M462 M379 M 1.7 B Operating expenses 100 M94 M116 M148 M424 M 782 M Selling/general/admin expenses 295 M303 M305 M300 M332 M 1.24 B Research & development ————— — Operating income 152 M143 M107 M92 M47 M 389 M Non-Operating Income, Total -6 M6 M-14 M013 M 5 M Interest expense, net of interest capitalized 22 M22 M22 M22 M22 M 88 M Non-Operating Income, excl. Interest Expenses -8 M1 M-24 M-5 M-11 M -39 M Unusual income/expense -20 M-17 M-12 M-17 M2 M -44 M Pretax income 121 M115 M73 M66 M35 M 289 M Equity in earnings 01 M-11 M-6 M-3 M -19 M Taxes 47 M1 M29 M147 M15 M 192 M Non-controlling/minority interest 1 M6 M2 M-3 M1 M 6 M After tax other income/expense -13 M-38 M-37 M0-21 M -96 M Net income before discontinued operations 73 M108 M42 M-78 M19 M 91 M Discontinued operations ————— — Net income 73 M108 M42 M-78 M19 M 91 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 73 M108 M42 M-78 M19 M 91 M Basic earnings per share (Basic EPS) 0.190.290.11-0.20.05 0.25 Diluted earnings per share (Diluted EPS) 0.190.290.11-0.20.05 0.25 Average basic shares outstanding 381 M375 M370 M372 M361 M — Diluted shares outstanding 383 M376 M371 M375 M364 M — EBITDA ———369 M— — EBIT 347 M352 M296 M314 M-45 M 917 M Cost of revenue 1.66 B1.74 B1.76 B1.81 B1.67 B 6.99 B Other cost of goods sold 1.58 B1.66 B1.68 B1.73 B— — Depreciation & amortization (cash flow) ———55 M— —