TEL

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 4.07 B3.84 B4.14 B4.53 B4.75 B4.67 B4.74 B 18.7 B Gross profit 1.38 B1.36 B1.46 B1.6 B1.66 B1.74 B1.75 B 6.74 B Operating expenses 743 M509 M539 M553 M797 M605 M596 M 2.55 B Selling/general/admin expenses 433 M427 M454 M491 M494 M538 M536 M 2.06 B Research & development ——————— — Operating income 651 M690 M748 M857 M916 M963 M954 M 3.69 B Non-Operating Income, Total -5 M-1 M-1 M1 M-11 M3 M-1 M -8 M Interest expense, net of interest capitalized 15 M6 M14 M28 M29 M30 M32 M 119 M Non-Operating Income, excl. Interest Expenses -15 M-6 M-14 M-27 M-29 M-30 M-32 M -118 M Unusual income/expense -5 M-1 M-1 M0-11 M3 M-1 M -9 M Pretax income 657 M706 M755 M846 M897 M961 M942 M 3.65 B Equity in earnings ——————— — Taxes 381 M178 M742 M208 M233 M210 M87 M 738 M Non-controlling/minority interest ——————— — After tax other income/expense -18 M-12 M-22 M-26 M-20 M-4 M29 M -21 M Net income before discontinued operations 276 M529 M13 M638 M663 M751 M855 M 2.91 B Discontinued operations 0-1 M000-1 M0 — Net income 276 M528 M13 M638 M663 M750 M855 M 2.91 B Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders 276 M528 M13 M638 M663 M750 M855 M 2.91 B Basic earnings per share (Basic EPS) 0.971.770.042.162.232.552.92 9.86 Diluted earnings per share (Diluted EPS) 0.961.750.042.142.232.532.9 9.8 Average basic shares outstanding 307 M299 M298 M296 M297 M294 M293 M 1.18 B Diluted shares outstanding 309 M301 M300 M298 M299 M297 M295 M 1.19 B EBITDA 872 M1.04 B1.03 B1.18 B1.11 B1.39 B1.39 B 5.07 B EBIT 640 M851 M920 M1.05 B863 M1.13 B1.15 B 4.19 B Cost of revenue 2.69 B2.48 B2.68 B2.93 B3.09 B2.93 B3 B 11.95 B Other cost of goods sold ——————— — Depreciation & amortization (cash flow) 232 M186 M192 M216 M244 M259 M243 M 962 M