BRO

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.19 B1.18 B1.4 B1.28 B1.61 B1.61 B 5.9 B Gross profit 1.19 B1.18 B1.4 B1.28 B1.61 B1.61 B 5.9 B Operating expenses 869 M222 M186 M214 M277 M294 M 971 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 317 M961 M1.22 B1.07 B1.33 B1.31 B 4.93 B Non-Operating Income, Total 31 M22 M18 M35 M55 M24 M 132 M Interest expense, net of interest capitalized 50 M46 M46 M51 M100 M100 M 297 M Non-Operating Income, excl. Interest Expenses -19 M-24 M-28 M-16 M-45 M-76 M -165 M Unusual income/expense —————— — Pretax income 317 M276 M427 M311 M311 M322 M 1.37 B Equity in earnings —————— — Taxes 78 M65 M93 M77 M82 M52 M 304 M Non-controlling/minority interest 5 M—3 M3 M2 M5 M 13 M After tax other income/expense —————— — Net income before discontinued operations 234 M209 M331 M231 M227 M265 M 1.05 B Discontinued operations —————— — Net income 234 M209 M331 M231 M227 M265 M 1.05 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 231 M207 M327 M228 M225 M263 M 1.04 B Basic earnings per share (Basic EPS) 0.820.731.160.790.680.74 3.37 Diluted earnings per share (Diluted EPS) 0.810.731.150.780.680.55 3.16 Average basic shares outstanding 282 M282 M283 M292 M331 M310 M 1.22 B Diluted shares outstanding 284 M284 M285 M293 M332 M313 M 1.22 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 56 M57 M64 M61 M107 M135 M 367 M