NOW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 2.96 B3.09 B3.21 B3.41 B3.57 B3.77 B 13.96 B Gross profit 2.33 B2.44 B2.49 B2.63 B2.73 B2.83 B 10.69 B Operating expenses 1.95 B1.99 B2.13 B2.06 B2.29 B2.33 B 8.81 B Selling/general/admin expenses 1.28 B1.28 B1.4 B1.31 B1.52 B1.5 B 5.73 B Research & development 668 M703 M734 M750 M773 M823 M 3.08 B Operating income 374 M451 M358 M572 M443 M503 M 1.88 B Non-Operating Income, Total -17 M27 M84 M-4 M-8 M82 M 154 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 038 M87 M-11 M-1 M0 75 M Unusual income/expense -17 M-11 M-3 M7 M-7 M82 M 79 M Pretax income 463 M555 M471 M694 M541 M673 M 2.38 B Equity in earnings —————— — Taxes 79 M95 M86 M192 M140 M204 M 622 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 384 M460 M385 M502 M401 M469 M 1.76 B Discontinued operations —————— — Net income 384 M460 M385 M502 M401 M469 M 1.76 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 384 M460 M385 M502 M401 M469 M 1.76 B Basic earnings per share (Basic EPS) 0.370.440.370.480.390.45 1.7 Diluted earnings per share (Diluted EPS) 0.370.440.370.480.380.45 1.68 Average basic shares outstanding 1.03 B1.03 B1.04 B1.04 B1.04 B1.04 B — Diluted shares outstanding 1.04 B1.05 B1.05 B1.05 B1.05 B1.04 B — EBITDA 528 M611 M530 M766 M655 M761 M 2.71 B EBIT 374 M451 M358 M572 M443 M503 M 1.88 B Cost of revenue 631 M651 M724 M774 M834 M940 M 3.27 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 154 M160 M172 M194 M212 M258 M 836 M