VNO

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 443.25 M457.79 M461.58 M441.44 M453.7 M453.71 M 1.81 B Gross profit 443.25 M457.79 M461.58 M441.44 M453.7 M453.71 M 1.81 B Operating expenses 392.72 M388.63 M378.45 M378.74 M406.7 M387.85 M 1.55 B Selling/general/admin expenses 35.51 M36.64 M38.6 M39.98 M37.49 M40.05 M 156.12 M Research & development —————— — Operating income 50.53 M69.16 M83.13 M62.69 M47 M65.86 M 258.68 M Non-Operating Income, Total 00——1.72 M— — Interest expense, net of interest capitalized 98.95 M98.71 M93.85 M86.31 M82.55 M87.09 M 349.79 M Non-Operating Income, excl. Interest Expenses -98.95 M-98.94 M——-80.83 M— — Unusual income/expense —231 K———— — Pretax income 14.59 M-17.59 M107.02 M817.35 M13.65 M12.7 M 950.71 M Equity in earnings 18.23 M30.01 M96.98 M16.67 M21.94 M5.72 M 141.31 M Taxes 4.88 M5.82 M7.19 M4.12 M5.59 M-3.4 M 13.51 M Non-controlling/minority interest 7.98 M-1.12 M10.89 M68.85 M2.18 M4.72 M 86.64 M After tax other income/expense 5.12 M2.57 M5.01 M-989 K-1.53 M2.02 M 4.51 M Net income before discontinued operations 3.63 M9.48 M102.37 M759.35 M27.11 M16.13 M 904.96 M Discontinued operations —————— — Net income 3.63 M9.48 M102.37 M759.35 M27.11 M16.13 M 904.96 M Dilution adjustment 31.06 M-49.12 M283 K425 K0701 K 1.41 M Preferred dividends 15.53 M15.53 M15.53 M15.53 M15.53 M15.53 M 62.1 M Diluted net income available to common stockholders 19.15 M-55.17 M87.13 M744.24 M11.59 M1.3 M 844.26 M Basic earnings per share (Basic EPS) -0.100.453.870.060.02 4.4 Diluted earnings per share (Diluted EPS) -0.10.010.433.70.060.01 4.2 Average basic shares outstanding 190.56 M190.54 M191.37 M191.98 M192.05 M191.76 M 767.16 M Diluted shares outstanding 190.56 M196.63 M200.74 M201.07 M200.15 M201.05 M 803 M EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 121.33 M118.3 M121.27 M120.27 M121.84 M118.07 M 481.46 M