V

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 9.51 B9.59 B10.17 B10.72 B10.9 B11.23 B 43.03 B Gross profit 9.51 B9.59 B10.17 B10.72 B10.9 B11.23 B 43.03 B Operating expenses 3.28 B4.16 B4 B4.58 B4.16 B4 B 16.73 B Selling/general/admin expenses 787 M800 M903 M1.12 B925 M995 M 3.94 B Research & development —————— — Operating income 6.23 B5.43 B6.18 B6.15 B6.74 B7.23 B 26.3 B Non-Operating Income, Total -34 M3 M156 M75 M-11 M-60 M 160 M Interest expense, net of interest capitalized 182 M158 M39 M210 M194 M178 M 621 M Non-Operating Income, excl. Interest Expenses -182 M-158 M-39 M-210 M-194 M-178 M -621 M Unusual income/expense 148 M161 M195 M285 M183 M118 M 781 M Pretax income 6.2 B5.44 B6.33 B6.22 B6.73 B7.17 B 26.46 B Equity in earnings —————— — Taxes 1.08 B861 M1.06 B1.13 B873 M1.15 B 4.22 B Non-controlling/minority interest —————— — After tax other income/expense -56 M-9 M-5 M-24 M-18 M-4 M -51 M Net income before discontinued operations 5.12 B4.58 B5.27 B5.09 B5.85 B6.02 B 22.24 B Discontinued operations —————— — Net income 5.12 B4.58 B5.27 B5.09 B5.85 B6.02 B 22.24 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.77 B5.16 B5.94 B5.73 B6.59 B6.78 B 25.04 B Basic earnings per share (Basic EPS) 2.582.322.72.623.033.15 11.5 Diluted earnings per share (Diluted EPS) 2.582.322.692.613.033.14 11.47 Average basic shares outstanding 1.73 B1.73 B1.72 B1.71 B1.69 B1.68 B — Diluted shares outstanding 1.99 B1.98 B1.97 B1.97 B1.93 B1.92 B — EBITDA ———6.23 B—— — EBIT 6.23 B5.43 B6.18 B6.15 B6.74 B7.23 B 26.3 B Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) ———78 M—— —