GL

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 1.46 B1.47 B1.48 B1.48 B1.51 B1.52 B 5.99 B Gross profit 379.15 M622.76 M623.89 M613.78 M781.89 M641.85 M 2.66 B Operating expenses 87.56 M67.43 M64.66 M52.45 M53.89 M67.67 M 238.67 M Selling/general/admin expenses 89.19 M58.22 M59.63 M59.59 M65.25 M64.96 M 249.43 M Research & development —————— — Operating income 383.12 M555.34 M559.24 M561.33 M728 M574.18 M 2.42 B Non-Operating Income, Total 3.97 M16 K014.09 M498 K5.62 M 20.2 M Interest expense, net of interest capitalized 31.39 M35.68 M34.99 M34.88 M36.13 M35.21 M 141.22 M Non-Operating Income, excl. Interest Expenses -27.42 M-35.66 M-34.99 M-20.8 M-35.64 M-29.59 M -121.02 M Unusual income/expense —————— — Pretax income 376.96 M312.43 M316.08 M313.3 M477.1 M329.49 M 1.44 B Equity in earnings —————— — Taxes 73.96 M57.24 M61.52 M60.55 M89.26 M63.41 M 274.74 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 302.99 M255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Discontinued operations —————— — Net income 302.99 M255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 302.99 M255.2 M254.56 M252.75 M387.84 M266.08 M 1.16 B Basic earnings per share (Basic EPS) 3.4533.053.094.813.32 14.27 Diluted earnings per share (Diluted EPS) 3.4433.013.054.733.28 14.07 Average basic shares outstanding 87.87 M89.28 M83.48 M81.92 M80.69 M81.38 M 327.46 M Diluted shares outstanding 88.09 M89.66 M84.48 M82.79 M82.02 M82.52 M 331.81 M EBITDA 678.28 M659.63 M664.75 M672.73 M842.07 M690.95 M 2.87 B EBIT 573.98 M555.34 M559.24 M561.33 M728 M574.18 M 2.42 B Cost of revenue 793.87 M843.51 M856.53 M867.51 M731.1 M877.77 M 3.33 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 104.31 M104.3 M105.52 M111.4 M114.07 M116.77 M 447.76 M