HWM

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.83 B1.89 B1.94 B2.05 B2.09 B2.17 B 8.25 B Gross profit 582 M602 M652 M688 M724 M756 M 2.82 B Operating expenses 83 M72 M166 M171 M76 M179 M 592 M Selling/general/admin expenses 85 M77 M85 M89 M100 M96 M 370 M Research & development 9 M7 M8 M9 M10 M10 M 37 M Operating income 421 M445 M494 M521 M542 M489 M 2.05 B Non-Operating Income, Total -17 M-13 M-9 M-14 M-10 M-7 M -40 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses -17 M-80 M-9 M-14 M-10 M-7 M -40 M Unusual income/expense 067 M—00— — Pretax income 354 M392 M446 M469 M495 M430 M 1.84 B Equity in earnings —————— — Taxes 22 M78 M102 M62 M110 M58 M 332 M Non-controlling/minority interest —————— — After tax other income/expense 3 M3 M-3 M1 M-1 M-5 M -8 M Net income before discontinued operations 332 M314 M344 M407 M385 M372 M 1.51 B Discontinued operations —————— — Net income 332 M314 M344 M407 M385 M372 M 1.51 B Dilution adjustment 000000 0 Preferred dividends 1 M01 M01 M0 2 M Diluted net income available to common stockholders 331 M314 M343 M407 M384 M372 M 1.51 B Basic earnings per share (Basic EPS) 0.820.780.8510.950.91 3.71 Diluted earnings per share (Diluted EPS) 0.80.760.8410.950.92 3.71 Average basic shares outstanding 408 M408 M405 M404 M403 M404 M 1.62 B Diluted shares outstanding 411 M410 M407 M407 M405 M406 M 1.63 B EBITDA 567 M603 M555 M586 M720 M650 M 2.51 B EBIT 499 M530 M486 M517 M648 M577 M 2.23 B Cost of revenue 1.25 B1.29 B1.29 B1.36 B1.36 B1.41 B 5.43 B Other cost of goods sold 1.25 B1.29 B1.29 B1.36 B1.36 B1.41 B 5.43 B Depreciation & amortization (cash flow) 68 M73 M69 M69 M72 M73 M 283 M