
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,166.7 | 12,011 | 10,309.7 | 11,709.2 | 14,323.4 | 15,265.1 | |
COGS | 8,451.2 | 9,751.4 | 8,028.1 | 9,258.6 | 11,464.7 | 12,113.6 | |
Gross Profit | 1,715.5 | 2,259.6 | 2,281.6 | 2,450.6 | 2,858.7 | 3,151.6 | |
Operating Expenses & Income | |||||||
Operating Income | 822.3 | 1,006.4 | 1,114.4 | 1,288.3 | 1,261 | 1,423.6 | |
Total Operating Expenses | 893.2 | 1,253.2 | 1,167.2 | 1,162.3 | 1,597.7 | 5,148.7 | |
R&D Expenses | 406.6 | 565.7 | 761.3 | 892.5 | 787.4 | 895.7 | |
Selling General & Admin Expenses | 413.1 | 417.5 | 411.7 | 246 | 374.3 | 712 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.06) | (77.57) | (96.02) | (79.54) | (84.33) | (80.39) | |
Interest Income | 99.19 | 150.8 | 194.5 | 157.4 | 115.6 | 100.2 | |
Income Tax Expense | 76.51 | 118.8 | 107.4 | 93.99 | 164 | 123 | |
Net Income | |||||||
Net Income | 761 | 905.9 | 1,007.5 | 1,220.7 | 1,470.8 | 1,699.4 | |
Supplemental | |||||||
EBIT | 295.9 | 591.1 | 653.9 | 859.3 | 1,261 | - | |
EBITDA | 505 | 805.4 | 876 | 1,095.1 | 1,664.8 | - | |