WY

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.68 B1.71 B1.76 B1.88 B1.72 B1.54 B 6.91 B Gross profit 250 M304 M335 M325 M204 M161 M 1.02 B Operating expenses 127 M126 M123 M122 M82 M135 M 462 M Selling/general/admin expenses 144 M144 M142 M137 M130 M136 M 545 M Research & development 1 M2 M1 M1 M2 M1 M 5 M Operating income 78 M141 M179 M178 M123 M251 M 731 M Non-Operating Income, Total ——7 M2 M—— — Interest expense, net of interest capitalized 69 M66 M66 M66 M71 M70 M 273 M Non-Operating Income, excl. Interest Expenses ——-66 M-64 M—— — Unusual income/expense —7 M7 M——— — Pretax income 13 M74 M99 M99 M39 M23 M 260 M Equity in earnings —————— — Taxes 15 M-37 M16 M12 M41 M-5 M 64 M Non-controlling/minority interest —————— — After tax other income/expense -1 M-4 M04 M-1 M4 M 7 M Net income before discontinued operations 28 M81 M83 M87 M80 M74 M 324 M Discontinued operations —————— — Net income 28 M81 M83 M87 M80 M74 M 324 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 28 M81 M83 M87 M80 M74 M 324 M Basic earnings per share (Basic EPS) 0.040.30.110.120.110.11 0.45 Diluted earnings per share (Diluted EPS) 0.040.30.110.120.110.11 0.45 Average basic shares outstanding 727.62 M728.4 M726.14 M723.68 M721.6 M723.16 M 2.89 B Diluted shares outstanding 728.18 M728.96 M726.57 M723.93 M722.01 M723.57 M 2.9 B EBITDA 248 M304 M337 M328 M252 M155 M 1.07 B EBIT 123 M178 M212 M203 M122 M26 M 563 M Cost of revenue 1.43 B1.4 B1.43 B1.56 B1.51 B1.38 B 5.88 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 125 M126 M125 M125 M130 M129 M 509 M