NOW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 3.09 B3.21 B3.41 B3.57 B3.77 B3.99 B 14.73 B Gross profit 2.44 B2.49 B2.63 B2.73 B2.83 B2.82 B 11.02 B Operating expenses 1.99 B2.13 B2.06 B2.29 B2.33 B2.66 B 9.34 B Selling/general/admin expenses 1.28 B1.4 B1.31 B1.52 B1.5 B1.74 B 6.07 B Research & development 703 M734 M750 M773 M823 M915 M 3.26 B Operating income 451 M358 M572 M443 M503 M162 M 1.68 B Non-Operating Income, Total 27 M84 M-4 M-8 M82 M206 M 276 M Interest expense, net of interest capitalized 6 M———6 M66 M — Non-Operating Income, excl. Interest Expenses 38 M87 M-11 M-1 M-6 M-66 M -84 M Unusual income/expense -11 M-3 M7 M-7 M82 M206 M 288 M Pretax income 555 M471 M694 M541 M673 M438 M 2.35 B Equity in earnings —————— — Taxes 95 M86 M192 M140 M204 M140 M 676 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 460 M385 M502 M401 M469 M298 M 1.67 B Discontinued operations —————— — Net income 460 M385 M502 M401 M469 M298 M 1.67 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 460 M385 M502 M401 M469 M298 M 1.67 B Basic earnings per share (Basic EPS) 0.440.370.480.40.450.29 1.62 Diluted earnings per share (Diluted EPS) 0.440.370.480.380.450.29 1.6 Average basic shares outstanding 1.03 B1.04 B1.04 B1.04 B1.04 B1.03 B — Diluted shares outstanding 1.05 B1.05 B1.05 B1.05 B1.04 B1.03 B — EBITDA 611 M530 M766 M655 M761 M569 M 2.75 B EBIT 451 M358 M572 M443 M503 M162 M 1.68 B Cost of revenue 651 M724 M774 M834 M940 M1.17 B 3.72 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 160 M172 M194 M212 M258 M407 M 1.07 B