PPC

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 4.58 B4.37 B4.46 B4.76 B4.76 B4.52 B 18.5 B Gross profit 683.97 M553.26 M554.87 M715.29 M659.38 M428.59 M 2.36 B Operating expenses 40.51 M59.45 M584 K8.3 M14.69 M12.63 M 36.2 M Selling/general/admin expenses 144.78 M235.29 M133.78 M199.46 M165 M215.02 M 713.25 M Research & development —————— — Operating income 508.35 M306.65 M404.48 M512.34 M492.61 M204.11 M 1.61 B Non-Operating Income, Total 56.91 M101.53 M51.3 M25.73 M29.07 M52.75 M 158.84 M Interest expense, net of interest capitalized 41.6 M47.13 M41.74 M42.48 M38.16 M39.02 M 161.39 M Non-Operating Income, excl. Interest Expenses 7.38 M50.81 M8.87 M-17.16 M-12.02 M12.12 M -8.19 M Unusual income/expense 7.93 M3.59 M692 K414 K2.93 M1.61 M 5.65 M Pretax income 481.6 M276.5 M390.44 M475.58 M461.38 M174.73 M 1.5 B Equity in earnings 3 0001 0001 0002 000-3 0000 0 Taxes 131.61 M40.73 M94.1 M119.57 M118.32 M86.8 M 418.79 M Non-controlling/minority interest 130 K-82 K310 K489 K248 K-62 K 985 K After tax other income/expense —————— — Net income before discontinued operations 349.86 M235.85 M296.03 M355.52 M342.81 M87.99 M 1.08 B Discontinued operations —————— — Net income 349.86 M235.85 M296.03 M355.52 M342.81 M87.99 M 1.08 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 349.86 M235.85 M296.03 M355.52 M342.81 M87.99 M 1.08 B Basic earnings per share (Basic EPS) 1.480.981.251.51.440.37 4.56 Diluted earnings per share (Diluted EPS) 1.4711.241.491.440.37 4.54 Average basic shares outstanding 237.12 M237.01 M237.24 M237.38 M237.55 M237.43 M 949.59 M Diluted shares outstanding 237.89 M237.8 M238.28 M238.43 M238.53 M238.45 M 953.68 M EBITDA 753.93 M605.67 M658.81 M820.49 M761.12 M537.68 M 2.78 B EBIT 643.46 M493.81 M554.29 M706.99 M644.69 M415.97 M 2.32 B Cost of revenue 3.9 B3.82 B3.91 B4.04 B4.1 B4.09 B 16.14 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 110.47 M111.85 M104.52 M113.5 M116.43 M121.71 M 456.16 M