OI

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 1.57 B1.71 B1.65 B1.5 B1.54 B1.67 B 6.36 B Gross profit 280 M299 M300 M230 M199 M214 M 943 M Operating expenses 204 M232 M180 M345 M199 M106 M 830 M Selling/general/admin expenses 109 M106 M105 M114 M99 M75 M 393 M Research & development 13 M11 M8 M10 M9 M9 M 36 M Operating income 18 M7 M58 M-306 M-53 M-827 M -1.13 B Non-Operating Income, Total -1 M-8 M-6 M11 M-4 M-9 M -8 M Interest expense, net of interest capitalized 81 M85 M91 M84 M79 M86 M 340 M Non-Operating Income, excl. Interest Expenses -81 M-88 M-95 M-84 M-78 M-87 M -344 M Unusual income/expense -1 M-5 M-2 M11 M-5 M-8 M -4 M Pretax income 209 M225 M235 M-718 M142 M171 M -170 M Equity in earnings 23 M28 M31 M37 M26 M29 M 123 M Taxes 30 M6 M21 M-3 M18 M138 M 174 M Non-controlling/minority interest 4 M6 M7 M9 M2 M7 M 25 M After tax other income/expense —————— — Net income before discontinued operations -16 M-5 M30 M-138 M-73 M-972 M -1.15 B Discontinued operations —————— — Net income -16 M-5 M30 M-138 M-73 M-972 M -1.15 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -16 M-5 M30 M-138 M-73 M-972 M -1.15 B Basic earnings per share (Basic EPS) -0.1-0.030.19-0.9-0.48-6.33 -7.52 Diluted earnings per share (Diluted EPS) -0.1-0.030.19-0.9-0.48-6.33 -7.52 Average basic shares outstanding 153.71 M153.99 M153.57 M153.55 M152.68 M153.5 M — Diluted shares outstanding 153.71 M153.99 M155.22 M153.55 M152.68 M153.5 M — EBITDA 191 M185 M240 M11 M116 M228 M 595 M EBIT 76 M67 M120 M-115 M0108 M 113 M Cost of revenue 1.29 B1.41 B1.35 B1.27 B1.34 B1.45 B 5.42 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 115 M118 M120 M126 M116 M120 M 482 M