EG

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 4.29 B4.64 B4.26 B4.49 B4.32 B4.42 B 17.5 B Gross profit 1.7 B463 M1.37 B2.02 B1.48 B1.77 B 6.64 B Operating expenses 1.06 B1.15 B1.06 B1.13 B1.15 B1.15 B 4.49 B Selling/general/admin expenses 826 M902 M824 M880 M890 M867 M 3.46 B Research & development —————— — Operating income 741 M-718 M381 M912 M363 M536 M 2.19 B Non-Operating Income, Total 523 M441 M498 M537 M587 M645 M 2.27 B Interest expense, net of interest capitalized 48 M54 M46 M32 M44 M44 M 166 M Non-Operating Income, excl. Interest Expenses 475 M387 M452 M505 M543 M601 M 2.1 B Unusual income/expense —————— — Pretax income 577 M-748 M248 M815 M269 M555 M 1.89 B Equity in earnings —————— — Taxes 68 M-155 M39 M135 M14 M108 M 296 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 509 M-593 M210 M680 M255 M446 M 1.59 B Discontinued operations —————— — Net income 509 M-593 M210 M680 M255 M446 M 1.59 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 503 M-585 M208 M672 M252 M441 M 1.57 B Basic earnings per share (Basic EPS) 11.8-13.594.916.16.0910.71 37.8 Diluted earnings per share (Diluted EPS) 11.8-13.594.916.16.0910.71 37.8 Average basic shares outstanding 42.6 M42.7 M42.3 M41.8 M41.4 M41.6 M 167.1 M Diluted shares outstanding 42.6 M42.7 M42.3 M41.8 M41.4 M41.6 M 167.1 M EBITDA 687 M-629 M354 M917 M378 M664 M 2.31 B EBIT 639 M-683 M308 M885 M334 M620 M 2.15 B Cost of revenue 2.58 B4.17 B2.89 B2.47 B2.84 B2.66 B 10.86 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 48 M54 M46 M32 M44 M44 M 166 M