NOW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 2.96 B3.09 B3.21 B3.41 B3.57 B 13.28 B Gross profit 2.33 B2.44 B2.49 B2.63 B2.73 B 10.29 B Operating expenses 1.95 B1.99 B2.13 B2.06 B2.29 B 8.47 B Selling/general/admin expenses 1.28 B1.28 B1.4 B1.31 B1.52 B 5.51 B Research & development 668 M703 M734 M750 M773 M 2.96 B Operating income 374 M451 M358 M572 M443 M 1.82 B Non-Operating Income, Total -17 M27 M84 M-4 M-8 M 99 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 038 M87 M-11 M-1 M 113 M Unusual income/expense -17 M-11 M-3 M7 M-7 M -14 M Pretax income 463 M555 M471 M694 M541 M 2.26 B Equity in earnings ————— — Taxes 79 M95 M86 M192 M140 M 513 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 384 M460 M385 M502 M401 M 1.75 B Discontinued operations ————— — Net income 384 M460 M385 M502 M401 M 1.75 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 384 M460 M385 M502 M401 M 1.75 B Basic earnings per share (Basic EPS) 0.370.440.370.480.39 1.69 Diluted earnings per share (Diluted EPS) 0.370.440.370.480.38 1.67 Average basic shares outstanding 1.03 B1.03 B1.04 B1.04 B1.04 B 4.14 B Diluted shares outstanding 1.04 B1.05 B1.05 B1.05 B1.05 B 4.19 B EBITDA 528 M611 M530 M766 M655 M 2.56 B EBIT 374 M451 M358 M572 M443 M 1.82 B Cost of revenue 631 M651 M724 M774 M834 M 2.98 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 154 M160 M172 M194 M212 M 738 M