
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,365 | 8,151 | 8,151.2 | 10,506.5 | 12,395.6 | 12,221.4 | |
COGS | 8,146.6 | 7,031.7 | 6,870.9 | 8,997 | 10,636.7 | 10,514.2 | |
Gross Profit | 1,218.4 | 1,119.3 | 1,280.3 | 1,509.4 | 1,758.9 | 1,707.2 | |
Operating Expenses & Income | |||||||
Operating Income | 538.1 | 431.2 | 428.4 | 614 | 869.8 | 812.5 | |
Total Operating Expenses | 680.3 | 688.1 | 851.9 | 895.5 | 11,525.8 | 5,977.8 | |
R&D Expenses | 215.1 | 290.7 | 312.4 | 315.6 | 339.4 | 345.6 | |
Selling General & Admin Expenses | 191.7 | 220.1 | 234.6 | 258.5 | 216.4 | 505.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123.2) | (109.7) | (108.3) | (123.1) | (90.59) | (86.56) | |
Interest Income | 12.12 | 14.68 | 18.19 | 16.37 | 15.04 | 8.808472 | |
Income Tax Expense | 26.84 | 23.45 | 52.06 | 110.7 | - | 91.01 | |
Net Income | |||||||
Net Income | 475.1 | 390.3 | 362 | 461.4 | 665.5 | 610.8 | |
Supplemental | |||||||
EBIT | 552.9 | 386.1 | 494.8 | 616 | - | - | |
EBITDA | 676.1 | 522.8 | 680.7 | 805 | - | - | |