MENU
InvestGame 2000x504 1

Hasbro FY2026 Q2 Earnings Release

Download PDF

Q2 2026 EarningsJuly 21, 2026

Supplemental Financial Data2USE OF NON-GAAP FINANCIAL MEASURESThe financial tablesaccompanying this presentation include non-GAAP financial measures asdefined under SEC rules, specifically Adjustedoperating profit, Adjusted operating margin, Adjusted net earningsand Adjusted net earnings per diluted share, which exclude, where applicable, acquired intangible amortization, strategic transformation initiatives, restructuring and severance costs, loss on disposal of business, eOne Film and TV business divestiture related costs, non-cashgoodwillimpairmentcharges, and the directcostsassociated withtheunauthorizednetworkaccess.Also included in this presentationare the non-GAAP financial measures of EBITDA and Adjusted EBITDA. EBITDArepresentsnet earnings attributable to Hasbro, Inc. excluding interest expense, income tax expense, net earnings attributable to noncontrolling interests,depreciationand amortization of intangibles. Adjusted EBITDA also excludes strategic transformation initiatives, restructuring and severance costs, loss on disposal of business, eOne Film and TV business divestiture related costs,non-cashgoodwillimpairmentcharges,direct costsassociatedwiththeunauthorizednetworkaccess,andtheimpact of stock compensation.As required by SEC rules, we have provided reconciliations on the attached schedules of these measures to the most directly comparable GAAP measure. Management believes that Adjusted net earnings, Adjusted net earnings per diluted share, Adjusted operating profit and Adjusted operating margin provide investors with an understanding of the underlying performance of our business absent unusual events. Management believes that EBITDA and Adjusted EBITDA are appropriate measures for evaluating the operating performance of our business because they reflect the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet and make strategic acquisitions. The Company is not able to reconcile its forward-looking non-GAAP adjusted operating margin and adjusted EBITDA measures because the Company cannot predict with certainty the timing and amounts of discrete items such as charges associated with its cost-savings program, which could impact GAAP results. Constant currency is also a non-GAAP financial measure. The impact of changes in foreign currency exchange rates used to translate the consolidated statements of operations is quantified by translating the current or future period revenues at the prior period exchange rates and comparing this amount to the prior period reported revenues. The Company believes that the presentation of the impact of changes in exchange rates, which are beyond the Company’s control, is helpful to an investor’s understanding of the performance of the underlying business. These non-GAAP measures should be considered in addition to, not as a substitute for, or superior to, net earnings or other measures of financial performance prepared in accordance with GAAP as more fully discussed in ourconsolidatedfinancial statements and filings with the SEC. As usedherein, “GAAP” refers to accounting principlesgenerally acceptedin the United States of America.

Safe Harbor3Certain statements in this presentation contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements, which may be identified by the use of forward-looking words or phrases, include statements relating to: our business strategies and plans; products, gaming and entertainment; anticipated cost savings; expected debt repayments and share repurchases; expected impact of tariffs or refunds thereof; anticipated impact of moving our Rhode Island operations to Boston, Massachusetts; expectations relating to the impact of unauthorized access to the Company’s network, including on our financial condition and results of operations, findings from our investigation into the unauthorized access, the effectiveness of our containment and remediation efforts,costs and expensesand any insurance recoveries; and financial guidance andtargets and expectations for our future performance. Our actual actions or results may differ materially from those expected or anticipated in the forward-looking statements due to both known and unknown risks and uncertainties.•our ability to successfully implement and execute on our Playing to Win business strategy;•our ability to successfully compete in the play industry and further develop our digital gaming, licensing and consumer products businesses and partnerships;•our ability to continually introduce new and innovative products that are accepted by consumers, particularly for brands such asMagic: The Gathering in which we have seen an increasing concentration of our sales and profits;•risks associated with the imposition, threat, or uncertainty of tariffs, including any possible refunds of tariffs, in markets in which we operate; imposition of tariffs could increase our product costs and other costs of doing business, result in higher prices of our products, impact consumer spending, lower our revenues, result in delays or reductions in purchases from our customers, result in goodwill impairments, reduce earnings and otherwise have an adverse impact on our business;•risks associated with international operations, such as: conflict in territories in which we operate or which affect areas in which operate such as the current activities in Iran; currency conversion; currency fluctuations; quotas; shipping delays or difficulties; border adjustment taxes or other protectionist measures; and other challenges in the territories in which we operate;•risk or disruption to our business or ability to protect our assets and intellectual property, including as a result of infringement, theft, misappropriation, cyber-attacks or other acts compromising the integrity of our assets or intellectual property or systems;•risks associated with unauthorized access to our network we recently experienced, including the duration and magnitude of operational disruption; the effectiveness of our response to such unauthorized access and the business continuity plans and the ongoing assessment of the impact of such unauthorized access on our business, operations, financial results, and financial reporting; and any further business disruptions from such unauthorized access and increased costs relating to such unauthorized access, including from any legal proceedings;•risks related to political, economic and public health conditions or regulatory changes in the markets in which we and our customers, partners, licensees, suppliers and manufacturers operate, such as inflation, fluctuating interest rates, tariffs, higher commodity prices, labor strikes, labor costs or transportation costs, or outbreaks of illness or disease, the occurrence of which could create work slowdowns, delays or shortages in production or shipment of products, increases in costs, reduced purchasing power or less discretionary income, or losses and delays in revenue and earnings;•uncertain and unpredictable global and regional economic conditions impacting one or more of the markets in which we sell products, which can result in higher prices for our products or consumer necessities and can otherwise negatively impact our customers and consumers, result in lower employment levels, consumer discretionary income, retailer inventories and spending, including lower spending on purchases of our products;•our ability to transform our business and capabilities to address the changing global consumer landscape, including evolving demographics for our products and advancements in emerging technologies, such as the integration of artificial intelligence into our product development, marketing strategies, and consumer engagement, and the associated risks such as ethical concerns, evolving regulatory standards, implementation challenges, and third-party dependencies on such technologies;•our ability to design, develop, manufacture, and ship products on a timely, cost-effective and profitable basis;•the concentration of our customers, potentially increasing the negative impact to our business of difficulties experienced by any of our customers or changes in their purchasing or selling patterns;•our dependence on third-party relationships, including with third-party partners, manufacturers, distributors, studios, content producers, licensors, licensees, and outsourcers, which creates reliance on others and loss of control;•risks relating to the concentration of manufacturing for many of our products in the People’s Republic of China, which include the risks associated with increased tariffs imposed on trade between China and the U.S., and our ability to successfully diversify sourcing of our products to reduce reliance on sources of supply in China;•the success of our key partner brands, including the ability to secure, maintain and extend agreements with our key partners or the risk of delays, increased costs or difficulties associated with any of our or our partners’ planned digital applications or media initiatives;•our ability to attract and retain talented and diverse employees;•our business could be adversely affected by challenges and disruptions arising from the loss of skills, knowledge or expertise, and from uncertainty regarding the continued employment of key personnel, particularly as a result of recent workforce reductions and the planned relocation of our Rhode Island operations to Boston, Massachusetts;•our ability to realize the benefits of cost-savings and efficiency and/or revenue and operating profit enhancing initiatives;•risks relating to the impairment and/or write-offs related to businesses, products and/or content we acquire and/or produce;•the risk that acquisitions, dispositions and other investments we complete may not provide us with the benefits we expect, or the realization of such benefits may be significantly delayed or reduced;•fluctuations in our business due to seasonality;•the risk of product recalls or product liability suits and costs associated with product safety regulations;•the impact of litigation or arbitration decisions or settlement actions;•the bankruptcy or other lack of success of one or more of our significant retailers, licensees and other partners; and•other risks and uncertainties as may be detailed in our public announcements and U.S. Securities and Exchange Commission (“SEC”) filings.The statements contained herein are based on our current beliefs and expectations. We undertake no obligation to make any revisions to the forward-looking statements contained in this presentation or to update them to reflect events or circumstances occurring after the date of this presentation.

Second Quarter 2026 Highlights4Total revenues grew 16% led by record performance in Wizards of the Coast and growth in Consumer Products27% Revenue growth in Wizards fueled by Secrets of Strixhaven and Marvel Super HeroesConsumer Products revenue grew 5% behind Star Wars and MarvelAdjusted operating profit improved +$35M driven by volume & business mix Reported and adjusted results include a $56M non-cash impairment related to the cancellation of select Digital Games projects in 2028 and beyondReturned $133M to shareholders through dividends and share repurchases; debt repayment totaled $55MAdjusted EPS of $1.28 was essentially flat versus the prior yearREPORTEDADJUSTEDNet Revenue$1,140M+16%$1,140M+16%Operating Profit$253MNM$282M+14%Net Earnings$161M+$1,015M$184MFlatEarnings Per Diluted Share$1.12$1.28EBITDA$287MNM$330M+9%As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.

5As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.REPORTEDADJUSTEDNet Revenue$2,140M+15%$2,140M+15%Operating Profit$523MNM$569M+21%Net Earnings$359M+$1,116M$395M+$64MEarnings Per Diluted Share$2.51$2.76EBITDA$599MNM$670M+16%Six Months 2026 HighlightsHasbro revenues grew 15% with gains in Wizards & Consumer Products27% growth in Wizards driven byMagic tentpole sets and expanded distributionConsumer Products up 2% vs. LY behind Star Wars and Peppa PigAdjusted operating margin of 26.6% improved 1.5 points vs LY with volume andmix more than offsetting incremental tariffs & royalty expenseReported and adjusted results include a $56M non-cash impairment related to the cancellation of select Digital Games projects in 2028 and beyondReturned $239M to shareholders through dividends and share repurchasesAdjusted EPS of $2.76 driven by sales and operating profit growth

HighlightsHighlights: Second Quarter 2026 A HASBRO STUDIO6

7Q2 2026 Reported Results($ millions, except earnings per share)Wizards of the Coast & Digital GamingConsumerProductsEntertainmentCorporate & OtherHasbroRevenue$664$463$13N/A$1,140% vs PY+27%+5%-20%N/A+16%Operating Profit (Loss)$270($15)$6($9)$253Operating Margin %40.7%-3.1%43.8%N/A22.2%Q2 2025 Operating Margin %46.3%NM39.4%N/A-81.4%Operating Profit (Loss) vs PY+12%NM-11%NMNMHasbro Net Earnings$161Net Earnings vs. PY+$1,017Earnings Per Diluted Share$1.12$ vs PY+$7.22Hasbro, Inc. Second Quarter 2026 PerformanceTotals may not sum due to rounding.

8Q2 2026 Adjusted Results($ millions, except earnings per share)Wizards of the Coast & Digital GamingConsumerProductsEntertainmentCorporate & OtherHasbroRevenue$664$463$13N/A$1,140% vs PY+27%+5%-20%N/A+16%Operating Profit (Loss)$270($8)$9$11$282Operating Margin %40.7%-1.6%67.2%N/A24.8%Q2 2025 Operating Margin %46.3%0.3%63.1%N/A25.2%Operating Profit (Loss) vs PY+12%NM-15%NM+14%Hasbro Net Earnings$184Net Earnings vs PYFlatDiluted Earnings Per Share$1.28$ vs PY-$0.02As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.Hasbro, Inc. Second Quarter 2026 Performance — as AdjustedTotals may not sum due to rounding.

9YTD 2026 Reported Results($ millions, except earnings per share)Wizards of the Coast & Digital GamingConsumerProductsEntertainmentCorporate & OtherHasbroRevenue$1,246$861$33N/A$2,140% vs PY+27%+2%-22%N/A+15%Operating Profit (Loss)$568($62)$23($6)$523Operating Margin %45.6%-7.2%69.2%N/A24.4%YTD 2025 Operating Margin %47.9%NM-11.5%N/A-33.6%Operating Profit (Loss) vs PY+20%+94%NM+72.2%NMHasbro Net Earnings$359Net Earnings vs. PY+$1,116Earnings Per Diluted Share$2.51$ vs PY+$7.92Hasbro, Inc. Six Months 2026 PerformanceTotals may not sum due to rounding.

10YTD 2026 Adjusted Results($ millions, except earnings per share)Wizards of the Coast & Digital GamingConsumerProductsEntertainmentCorporate & OtherHasbroRevenue$1,246$861$33N/A$2,140% vs PY+27%+2%-22%N/A+15%Operating Profit (Loss)$568($48)$29$21$569Operating Margin %45.6%-5.6%87.3%N/A26.6%YTD 2025 Operating Margin %47.9%-3.5%64.4%N/A25.1%Operating Profit (Loss) vs PY+20%-61%+5%NM+21%Hasbro Net Earnings$395Net Earnings vs PY+$64Diluted Earnings Per Share$2.76$ vs PY+$0.41As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.Hasbro, Inc. Six Months 2026 Performance — as AdjustedTotals may not sum due to rounding.

Q2 2025 Op Margin-81.4%($798)Volume & Mix* +21.2 pts$108Gross to Net Sales Rate-1.9 pts($12)Royalties+0.5 pts$5COS Savings vs. Cost Inflation*+0.3 pts$4Operating Expenses-1.9 pts($21)Non-Recurring Items, All Other* +85.4 pts$968Q2 2026 Op Margin22.2%$253Q2 2025 Op Margin (Adjusted)25.2%$247Volume & Mix*+5.9 pts$108Gross to Net Sales Rate-0.8 pts($12)Royalties+0.5 pts$5COS Savings vs. Cost Inflation*+0.3 pts$4Operating Expenses-1.8 pts($20)Non-Recurring Items, All Other-4.5 pts($49)Q2 2026 Op Margin (Adjusted)24.8%$282*Volume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales. Royalties are calculated on a volume-adjusted basis. COS Savings > Cost Inflation is defined as the cost of goods savings from our strategic transformation initiatives is greater than the cost of goods inflation and includes ~$9.4M tariff expense. Q2 2025 Op Margin includes a $1B non-recurring non-cash charge related to a goodwill write-off.($ millions) Amounts may not sum due to roundingAs Reported Operating Margin Drivers($ millions) Amounts may not sum due to roundingAdjusted Operating Margin DriversAs Adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.11Q2 2026 Operating Margin Performance

YTD 2025 Op Margin-33.6%($628)Volume & Mix* +11.8 pts$162Gross to Net Sales Rate-0.5 pts($5)Royalties-0.3 pts($6)COS Savings vs. Cost Inflation*+0.3 pts$7Operating Expenses-0.9 pts($19)Non-Recurring Items, All Other* +47.7 pts$1,014YTD 2026 Op Margin24.4%$523YTD 2025 Op Margin (Adjusted)25.1%$470Volume & Mix*+4.8 pts$162Gross to Net Sales Rate-0.3 pts($5)Royalties-0.3 pts($6)COS Savings vs. Cost Inflation*+0.3 pts$7Operating Expenses-0.6 pts($12)Non-Recurring Items, All Other-2.5 pts($44)YTD 2026 Op Margin (Adjusted)26.6%$569*Volume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales. Royalties are calculated on a volume-adjusted basis. COS Savings > Cost Inflation is defined as the cost of goods savings from our strategic transformation initiatives is greater than the cost of goods inflation and includes ~$17.7M tariff expense. Q2 2025 Op Margin includes a $1B non-recurring non-cash charge related to a goodwill write-off.($ millions) Amounts may not sum due to roundingAs Reported Operating Margin Drivers($ millions) Amounts may not sum due to roundingAdjusted Operating Margin DriversAs Adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.12Six Months 2026 Operating Margin Performance

Q2YTDWizards TabletopWizards DigitalDi gi ta l Li ce ns i ngFXTotal Revenue Increase*23%2%2%1%27%Wizards TabletopWizards DigitalDi gi ta l Li ce ns i ngFXTotal Revenue Increase23%1%1%2%27%*Total may not sum due to rounding.Wizards Tabletop represents tabletop Magic: The Gathering, Dungeons & Dragons, and other games; Wizards Digital represents Magic: The Gathering Arena and D&D Beyond and Digital Licensing represents our licensed digital gaming business.13Wizards & Digital Gaming Revenue Drivers

14As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.2025 Op Margin (Adjusted)46.3%$24247.9%$472Volume & Mix* +5pts$100 +4.7pts$178Gross Sales to Net Sales Rate-0.5 pts($7)-0.2 pts($5)Royalties*+1.3 pts$9-0.6 pts($7)COS Savings > Cost Inflation*+0.5 pts$3+1 pts$13Operating Expenses-3.6 pts($24)-3.1 pts($39)Non-Recurring Items, All Other-8.1 pts($52)-4.1 pts($43)2026 Op Margin (Adjusted)40.7%$27045.6%$568‣Growth in Magic driving favorable mix and margin leverage‣Operating expenses include product development, marketing and other investments‣Reported and adjusted results include a $56M non-cash impairment related to the cancellation of select Digital Games projects in 2028 and beyondVolume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales ~$3.2M tariff expense included within cost of goods for YTD 2026. Totals may not sum due to rounding.Q2YTDWizards & Digital Gaming Op Margin Performance

Note: 2026 reflects LTM revenues through 2Q. CAGR SINCE 2009+17%GROWTH YEARS15 of 17SINCE 2009AVG. DECLINE2.5%IN DOWN YEARSTABLETOP & DIGITAL REVENUEExcludes Licensing200920102011201220132014201520162017201820192020202120222023202420252026Revenue ($M)17% CAGR TrendUniverses BeyondIn-StorePre-release IntegrationMagic: ArenaCollector Boosters& Secret Lair15ANNUAL REVENUE | 2009–2026Magic: The Gathering – Tabletop & Digital

16Magic StatisticsPlayer Demographics‣Average tabletop player is ~35 years old‣Average player tenure is 5+ years‣Wizards Play Network >12k stores‣Over 1 million unique players in Organized Play in 2025Financials‣Magic: The Gathering first crossed $1 billion in annual revenue in 2022‣Total FY 2025 Magic revenue was $1.7B‣17% CAGR since ’09 (ex-licensing)1H2H2025 MAGIC Tentpole Sets2026 MAGIC Tentpole Sets9/26 2/144/116/138/111/211/233/64/246/268/1410/211/20Magic: The Gathering2025/2026 Release Cadence

Q2YTD*Total may not sum due to rounding.Volume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales. Volume & MixSelling R ateLicensingFXTotal Revenue Increase*7%-1%-2%1%5%Volume & MixSelling R ateLicensingFXTotal Revenue Increase*3%0%-3%2%2%17Consumer Products Revenue Drivers

Q218As adjusted figures are non-GAAP financial measures. A reconciliation of non-GAAP financial measures can be found on slides 34-36.2025 Op Margin (Adjusted)0.3%$1-3.5%($30)Volume & Mix* +1.7pts$8 -1.3pts($14)Gross Sales to Net Sales Rate-1.0 pts($5)-0.4 pts($1)Royalties*-0.5 pts($2)-0.8 pts($7)COS Savings > Cost Inflation*-0.1 pts($1)-1.1 pts($9)Operating Expenses-3.0 pts($14)+0.3 pts$3Non-Recurring Items, All Other+1.0 pts$5+1.3 pts$102026 Op Margin(Adjusted)-1.6%($8)-5.6%($48)‣Q2 and YTD reflects $25 revenue shift from Q2 into the back-half from cyber incident‣YTD tariff expense driving a 1.6-point margin headwind‣Operational Excellence initiatives driving underlying cost to offset oil & input cost inflationVolume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales. ~$14.5M tariff expense included within cost of goods YTD 2026. Totals may not sum due to rounding.YTDConsumer Products Op Margin Performance

ENTERTAINMENTJuly 31December 18ANNOUNCEMENTSConsumer Products:Product & Partnership Highlights19

YTD 2025YTD 2026$209 $604 OPERATING CASH FLOW‣Operating cash flow increased nearly $400M year over year driven by Magic revenue growth ‣Deployed $147 million toward debt reduction and the prefunding of select maturities‣Issued $400M to refinance 2026 maturities and retire higher-cost, long-term debt‣Returned $239 million cash to shareholders via dividends and share repurchase($ in millions)20Hasbro Cash Flow & Metrics

FY 2026 Guidance(Current)FY 2026 Guidance(Prior)Net Revenues (Constant Currency)Up 5% to 7%Up 3% to 5%Adjusted Operating Margin25% to 26%24% to 25%Adjusted EBITDA$1.45B to $1.50B$1.40B to $1.45BTax Rate*22.5% – 23.5%23% – 24%Capex~$225M~$250M*Tax rate represents the adjusted tax rate excluding the impact of discrete items.1Adjusted operating margin, adjusted EBITDA and constant currency are non-GAAP financial measures, for more information, see slide 2.212026 Guidance1

22‣YTD 2026 we delivered ~$70M of gross savings across Supply Chain, Product Development and SG&A‣Performance is in line with expectations, and we remain committed to achieve our mid-term targets‣Expect approximately ~50% of gross savings to flow through to bottom linePATH TO $1B OF GROSS COST SAVINGSApprox. Net Savings202220232024202520262027Cumulative$1B$20M$220M$175M$60M$150M$370MOperational Excellence Program

Key MetricMeasureTracking AheadRevenue (Constant Currency)Mid-Single Digit Growth CAGRTracking AheadAdjusted Operating Margin50bps to 100bps Average Expansion per yearOn TrackCost Savings*$1B Gross Cost SavingsAchievedCapital Allocation2.5x Gross Debt to Adjusted EBITDA by 2026*Cost savings are calculated using FY 2021 results as base year. 1Adjusted operating margin, adjusted EBITDA and constant currency are non-GAAP financial measures, for more information, see slide 2.23Medium-term Guidance (2025-2027)1

Supplemental Financial Information

25Volume/Mix represents gross sales volume impact to operating profit and impact of mix on net sales. Royalties and COS are calculated on a volume-adjusted basis. COS Savings > Cost Inflation is defined as the cost of goods savings from our strategic transformation initiatives is greater than the cost of goods inflation and includes ~$17.7M tariff expense for 2026 YTD. Totals may not sum due to rounding.($ in millions)‣Gross Profit +$200M YoY YTD ‣Underlying Gross Margindrivers‣Business mix‣Higher volumeQ2YTD2025 Gross Margin76.4%$74976.3%$1,425Volume & Mix*-1.6 pts$106-0.5 pts$177Gross Sales to Net Sales Rate-0.2 pts($12)-0.1 pts($4)COS Savings > Cost Inflation*+0.6 pts$7-0.1 pts($2)Non-Recurring Items, All Other*+0.7 pts$14+0.4 pts$302026 Gross Margin75.8%$86475.9%$1,624Gross Margin Performance

26YTDGrowth (May)Share ChangeGEM2 Categories+23.5%-0.1 ptsAction Figures & Accessories+6.7%-0.1 ptsGames exc. STCG+2.6%-0.4 ptsStrategic Trading Card Games+103.9%+1.9 ptsOther Categories-7.9%-0.3 ptsAll Categories+12.6%+0.0 ptsSource: Circana, LLC, Retail Tracking Service, G7 (US,MX,UK,FR,GE,SP,IT), Total Toys, Projected USD, Jan-May 2025 & Jan-May 2026; GEM2: Action Figures & Acc, Building Sets, Games & Puzzles Supercategories, Non-Strategic Trade Cards, Models, Drawing & Design, Craft Kits, & Paint Kits Classes; Other Categories: Dolls, ITPS, Outdoor & Sports Toys, Plush, Vehicles, Youth Electronics, Explorative & Other Toys (excl. NSTC) Supercategories; Sculpting & Compounds & Powered Appliance & Food Mix ClassesBuild communities, encourage repeat engagement and extend across platforms & generationsHasbro Performance in GEM2 Categories

27Condensed Consolidated Balance Sheets1(Unaudited)(Millions of Dollars

28Consolidated Statement of Operations1(Unaudited)(Millions of Dollars and Shares Except Per Share Data)

29Condensed Consolidated Statement of Cash Flows1(Unaudited)(Millions of Dollars

30Segment Results — As Reported and As Adjusted1 Q2 2026 (Unaudited)(Millions of Dollars

31Segment Results — As Reported and As Adjusted1 Q2 2026 continued(Unaudited)(Millions of Dollars

32Segment Results — As Reported and As Adjusted1 YTD 2026(Unaudited)(Millions of Dollars

33Segment Results — As Reported and As Adjusted1 YTD 2026 continued(Unaudited)(Millions of Dollars

34Reconciliation of Non-GAAP Financial Measures(Unaudited)(Millions of Dollars

35Reconciliation of Non-GAAP Financial Measures(Unaudited)(Millions of Dollars

36Reconciliation of Non-GAAP Financial Measures(Unaudited)(Millions of Dollars and Shares Except Per Share Data)Reconciliation of Net Earnings & Earnings Per Share1