NOW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.09 B3.21 B3.41 B3.57 B3.77 B 13.96 B Gross profit 2.44 B2.49 B2.63 B2.73 B2.83 B 10.69 B Operating expenses 1.99 B2.13 B2.06 B2.29 B2.33 B 8.81 B Selling/general/admin expenses 1.28 B1.4 B1.31 B1.52 B1.5 B 5.73 B Research & development 703 M734 M750 M773 M823 M 3.08 B Operating income 451 M358 M572 M443 M503 M 1.88 B Non-Operating Income, Total 27 M84 M-4 M-8 M82 M 154 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 38 M87 M-11 M-1 M0 75 M Unusual income/expense -11 M-3 M7 M-7 M82 M 79 M Pretax income 555 M471 M694 M541 M673 M 2.38 B Equity in earnings ————— — Taxes 95 M86 M192 M140 M204 M 622 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 460 M385 M502 M401 M469 M 1.76 B Discontinued operations ————— — Net income 460 M385 M502 M401 M469 M 1.76 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 460 M385 M502 M401 M469 M 1.76 B Basic earnings per share (Basic EPS) 0.440.370.480.390.45 1.7 Diluted earnings per share (Diluted EPS) 0.440.370.480.380.45 1.68 Average basic shares outstanding 1.03 B1.04 B1.04 B1.04 B1.04 B — Diluted shares outstanding 1.05 B1.05 B1.05 B1.05 B1.04 B — EBITDA 611 M530 M766 M655 M761 M 2.71 B EBIT 451 M358 M572 M443 M503 M 1.88 B Cost of revenue 651 M724 M774 M834 M940 M 3.27 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 160 M172 M194 M212 M258 M 836 M