NOV

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 2.1 B2.19 B2.18 B2.28 B2.05 B2.13 B 8.64 B Gross profit 447 M446 M412 M462 M379 M521 M 1.77 B Operating expenses 100 M94 M116 M148 M424 M328 M 1.02 B Selling/general/admin expenses 295 M303 M305 M300 M332 M328 M 1.26 B Research & development —————— — Operating income 152 M143 M107 M92 M47 M193 M 439 M Non-Operating Income, Total -6 M6 M-14 M013 M27 M 26 M Interest expense, net of interest capitalized 22 M22 M22 M22 M22 M21 M 87 M Non-Operating Income, excl. Interest Expenses -8 M1 M-24 M-5 M-11 M-12 M -52 M Unusual income/expense -20 M-17 M-12 M-17 M2 M18 M -9 M Pretax income 121 M115 M73 M66 M35 M157 M 331 M Equity in earnings 01 M-11 M-6 M-3 M5 M -15 M Taxes 47 M1 M29 M147 M15 M41 M 232 M Non-controlling/minority interest 1 M6 M2 M-3 M1 M4 M 4 M After tax other income/expense -13 M-38 M-37 M0-21 M— — Net income before discontinued operations 73 M108 M42 M-78 M19 M112 M 95 M Discontinued operations —————— — Net income 73 M108 M42 M-78 M19 M112 M 95 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 73 M108 M42 M-78 M19 M112 M 95 M Basic earnings per share (Basic EPS) 0.190.290.11-0.20.050.31 0.27 Diluted earnings per share (Diluted EPS) 0.190.290.11-0.20.050.31 0.27 Average basic shares outstanding 381 M375 M370 M372 M361 M360 M — Diluted shares outstanding 383 M376 M371 M375 M364 M364 M — EBITDA ———369 M—— — EBIT 347 M352 M296 M314 M-45 M193 M 758 M Cost of revenue 1.66 B1.74 B1.76 B1.81 B1.67 B1.61 B 6.87 B Other cost of goods sold 1.58 B1.66 B1.68 B1.73 B—— — Depreciation & amortization (cash flow) ———55 M—— —