FHN

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 792 M729 M812 M830 M889 M888 M 3.42 B Gross profit 792 M729 M812 M830 M889 M888 M 3.42 B Operating expenses 105 M141 M100 M106 M113 M148 M 467 M Selling/general/admin expenses 80 M80 M76 M79 M80 M78 M 313 M Research & development —————— — Operating income 714 M612 M728 M748 M804 M760 M 3.04 B Non-Operating Income, Total 1 M——00— — Interest expense, net of interest capitalized 492 M437 M383 M403 M403 M375 M 1.56 B Non-Operating Income, excl. Interest Expenses -491 M——-403 M-403 M— — Unusual income/expense —————— — Pretax income 281 M210 M285 M309 M344 M342 M 1.28 B Equity in earnings —————— — Taxes 58 M40 M63 M64 M78 M77 M 282 M Non-controlling/minority interest 5 M4 M4 M4 M4 M4 M 16 M After tax other income/expense —————— — Net income before discontinued operations 218 M166 M218 M241 M262 M261 M 982 M Discontinued operations —————— — Net income 218 M166 M218 M241 M262 M261 M 982 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 213 M157 M213 M233 M254 M256 M 956 M Basic earnings per share (Basic EPS) 0.40.30.410.460.50.52 1.89 Diluted earnings per share (Diluted EPS) 0.390.290.410.450.50.51 1.87 Average basic shares outstanding 534.22 M540.32 M517.12 M508.13 M504.86 M505.13 M 2.04 B Diluted shares outstanding 537.97 M544.28 M523.42 M513.61 M510.35 M511.11 M 2.06 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 5 M24 M21 M20 M6 M17 M 64 M