G

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.21 B1.25 B1.21 B1.25 B1.29 B1.32 B 5.08 B Gross profit 431.44 M445.77 M428.99 M450.07 M469.66 M482.29 M 1.83 B Operating expenses 249.57 M277.04 M252.7 M283.09 M277.97 M303.75 M 1.12 B Selling/general/admin expenses 243.31 M249.16 M241.08 M266.39 M262.11 M277.13 M 1.05 B Research & development —————— — Operating income 181.65 M190.17 M183.7 M179.4 M191.64 M195.46 M 750.21 M Non-Operating Income, Total 5.64 M1.03 M2.59 M10.45 M10.11 M3.91 M 27.06 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 550 K-3.88 M911 K2 0003.29 M706 K 4.91 M Unusual income/expense 5.09 M4.91 M1.68 M10.45 M6.82 M3.21 M 22.15 M Pretax income 175.49 M182.55 M175.22 M176.74 M189.35 M188.83 M 730.15 M Equity in earnings —————— — Taxes 42.67 M40.63 M44.37 M44.02 M43.52 M45.74 M 177.65 M Non-controlling/minority interest —————— — After tax other income/expense -213 K2.56 M66 K23 K-369 K363 K 83 K Net income before discontinued operations 132.82 M141.91 M130.85 M132.72 M145.83 M143.09 M 552.49 M Discontinued operations —————— — Net income 132.82 M141.91 M130.85 M132.72 M145.83 M143.09 M 552.49 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 132.82 M141.91 M130.85 M132.72 M145.83 M143.09 M 552.49 M Basic earnings per share (Basic EPS) 0.740.80.750.760.840.83 3.18 Diluted earnings per share (Diluted EPS) 0.750.80.730.750.830.82 3.13 Average basic shares outstanding 179.22 M178.39 M175.53 M175.07 M174.57 M173.89 M 699.06 M Diluted shares outstanding 180.85 M180.44 M178.44 M177.74 M177.2 M176.65 M 710.02 M EBITDA 205.65 M213.15 M197.51 M188.49 M217.89 M221.5 M 825.39 M EBIT 181.87 M168.73 M176.3 M166.98 M191.69 M178.55 M 713.51 M Cost of revenue 779.51 M802.97 M785.93 M804.35 M821.6 M836.98 M 3.25 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 23.78 M44.42 M21.21 M21.51 M26.2 M42.95 M 111.88 M