NOW

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 2.8 B2.96 B3.09 B3.21 B3.41 B3.57 B 13.28 B Gross profit 2.21 B2.33 B2.44 B2.49 B2.63 B2.73 B 10.29 B Operating expenses 1.79 B1.95 B1.99 B2.13 B2.06 B2.29 B 8.47 B Selling/general/admin expenses 1.17 B1.28 B1.28 B1.4 B1.31 B1.52 B 5.51 B Research & development 626 M668 M703 M734 M750 M773 M 2.96 B Operating income 418 M374 M451 M358 M572 M443 M 1.82 B Non-Operating Income, Total 10 M17 M11 M90 M7 M-7 M 101 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 00087 M00 87 M Unusual income/expense 10 M17 M11 M3 M7 M-7 M 14 M Pretax income 516 M463 M555 M471 M694 M541 M 2.26 B Equity in earnings —————— — Taxes 84 M79 M95 M86 M192 M140 M 513 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 432 M384 M460 M385 M502 M401 M 1.75 B Discontinued operations —————— — Net income 432 M384 M460 M385 M502 M401 M 1.75 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 432 M384 M460 M385 M502 M401 M 1.75 B Basic earnings per share (Basic EPS) 0.420.370.440.370.480.39 1.69 Diluted earnings per share (Diluted EPS) 0.410.370.440.370.480.38 1.67 Average basic shares outstanding 1.03 B1.03 B1.03 B1.03 B1.04 B1.04 B 4.14 B Diluted shares outstanding 1.04 B1.04 B1.05 B1.05 B1.05 B1.05 B 4.19 B EBITDA 562 M528 M611 M530 M766 M655 M 2.56 B EBIT 418 M374 M451 M358 M572 M443 M 1.82 B Cost of revenue 584 M631 M651 M724 M774 M834 M 2.98 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 144 M154 M160 M172 M194 M212 M 738 M