PH

Value Q4, 24Q1, 25Q2, 25 TTM Total revenue 5.24 B5.08 B5.17 B 20.46 B Gross profit 1.96 B1.91 B1.93 B 7.63 B Operating expenses 1.38 B133 M126 M 2.07 B Selling/general/admin expenses 839.64 M873 M837 M 3.33 B Research & development ——— — Operating income 1.19 B1.18 B1.18 B 4.66 B Non-Operating Income, Total -18.44 M-42 M-12 M -90 M Interest expense, net of interest capitalized 99.06 M101 M106 M 402 M Non-Operating Income, excl. Interest Expenses 103.21 M-250 M-194 M -499 M Unusual income/expense -220.71 M107 M76 M 7 M Pretax income 1.07 B1.04 B1.06 B 4.17 B Equity in earnings 52.21 M58 M51 M 210 M Taxes 147.37 M232 M219 M 632 M Non-controlling/minority interest 465 K—— — After tax other income/expense -3.75 M16 M3 M 17 M Net income before discontinued operations 923.81 M808 M845 M 3.54 B Discontinued operations ——— — Net income 923.81 M808 M845 M 3.54 B Dilution adjustment ——— — Preferred dividends ——— — Diluted net income available to common stockholders 923.17 M808 M845 M 3.54 B Basic earnings per share (Basic EPS) 7.246.396.69 27.8 Diluted earnings per share (Diluted EPS) 7.166.296.6 27.42 Average basic shares outstanding 128.3 M126.5 M126.2 M 509.44 M Diluted shares outstanding 130.2 M128.4 M128.1 M 517.02 M EBITDA 805.72 M2.01 B2.04 B 6.47 B EBIT 576.38 M1.77 B1.8 B 5.56 B Cost of revenue 3.29 B3.18 B3.24 B 12.84 B Other cost of goods sold ——— — Depreciation & amortization (cash flow) 229.34 M232 M233 M 917 M