NE-WT

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 800.55 M927.34 M874.49 M848.65 M798.02 M764.41 M 3.29 B Gross profit 690.67 M786.06 M731.35 M701.57 M650.76 M616.42 M 2.7 B Operating expenses 112.81 M51.53 M50.13 M40.28 M96.15 M33.68 M 220.23 M Selling/general/admin expenses 43.6 M31.27 M35.21 M34.98 M33.3 M29.66 M 133.15 M Research & development —————— — Operating income 115.48 M170.99 M187.34 M135.25 M50.4 M42.56 M 415.55 M Non-Operating Income, Total 00———— — Interest expense, net of interest capitalized 24.95 M39.72 M40.47 M40 M40.49 M41.45 M 162.4 M Non-Operating Income, excl. Interest Expenses -24.95 M-39.72 M———— — Unusual income/expense —————— — Pretax income 92.82 M124.46 M148.71 M99.97 M10.64 M13.79 M 273.1 M Equity in earnings —————— — Taxes 31.61 M-3.07 M40.41 M57.1 M31.73 M-72.85 M 56.38 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 61.22 M96.65 M108.3 M42.87 M21.09 M44.45 M 216.72 M Discontinued operations —————— — Net income 61.22 M96.65 M108.3 M42.87 M21.09 M44.45 M 216.72 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 61.22 M96.65 M108.3 M42.87 M21.09 M44.45 M 216.72 M Basic earnings per share (Basic EPS) 0.410.560.680.27-0.130.54 1.36 Diluted earnings per share (Diluted EPS) 0.40.560.670.27-0.130.54 1.35 Average basic shares outstanding 149.73 M148.73 M159.01 M158.8 M158.83 M158.87 M 635.51 M Diluted shares outstanding 152.94 M151.64 M161.94 M161.53 M158.83 M160.2 M 642.5 M EBITDA —————— — EBIT 577.86 M734.53 M681.22 M661.29 M554.61 M582.75 M 2.48 B Cost of revenue 109.88 M141.28 M143.14 M147.09 M147.26 M147.99 M 585.47 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) —————— —