CL

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 5.03 B4.95 B4.91 B5.11 B5.13 B5.23 B 20.38 B Gross profit 3.07 B2.98 B2.99 B3.07 B3.05 B3.15 B 12.25 B Operating expenses 1.98 B1.97 B1.96 B1.96 B1.97 B2.73 B 8.63 B Selling/general/admin expenses 1.98 B1.9 B1.9 B1.96 B1.97 B2.07 B 7.9 B Research & development —————— — Operating income 1.06 B1.06 B1.08 B1.08 B1.06 B91 M 3.31 B Non-Operating Income, Total -23 M-20 M-57 M-2 M061 M 2 M Interest expense, net of interest capitalized —67 M66 M71 M67 M63 M 267 M Non-Operating Income, excl. Interest Expenses -23 M-87 M-123 M-73 M-67 M-2 M -265 M Unusual income/expense —————— — Pretax income 986 M993 M953 M1.01 B992 M107 M 3.06 B Equity in earnings —————— — Taxes 210 M216 M227 M234 M226 M111 M 798 M Non-controlling/minority interest 39 M39 M36 M30 M31 M32 M 129 M After tax other income/expense —————— — Net income before discontinued operations 737 M738 M690 M743 M735 M-36 M 2.13 B Discontinued operations —————— — Net income 737 M738 M690 M743 M735 M-36 M 2.13 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 737 M738 M690 M743 M735 M-36 M 2.13 B Basic earnings per share (Basic EPS) 0.90.910.850.920.91-0.04 2.64 Diluted earnings per share (Diluted EPS) 0.90.890.850.910.91-0.04 2.63 Average basic shares outstanding 817.7 M819.1 M812 M810.2 M807.8 M808.7 M 3.24 B Diluted shares outstanding 822.5 M823.2 M815 M813.3 M810.2 M811.1 M 3.25 B EBITDA 1.25 B1.16 B1.17 B1.26 B1.24 B588 M 4.25 B EBIT 1.09 B1.01 B1.02 B1.11 B1.08 B415 M 3.62 B Cost of revenue 1.96 B1.96 B1.92 B2.04 B2.08 B2.08 B 8.13 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 150 M148 M148 M151 M158 M173 M 630 M