
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,504.9 | 10,600.8 | 9,194.6 | 7,836.2 | 7,789.3 | 5,870.8 | |
COGS | 8,372.6 | 8,463.6 | 7,037.2 | 5,949.3 | 6,097.2 | 4,558.7 | |
Gross Profit | 2,132.3 | 2,137.3 | 2,157.4 | 1,886.9 | 1,692 | 1,312 | |
Operating Expenses & Income | |||||||
Operating Income | 419.4 | 436.8 | 418.9 | 233 | 154.2 | (215.8) | |
Total Operating Expenses | 1,712.9 | 1,700.5 | 1,738.5 | 1,653.9 | 7,635.1 | 5,442.3 | |
R&D Expenses | 617.4 | 712.2 | 517.3 | 356.1 | 470.5 | 516.3 | |
Selling General & Admin Expenses | 731.1 | 710.2 | 777.3 | 715.2 | 180 | 1,915.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (124.6) | (108.8) | (50.87) | (59.75) | (60.17) | (70.72) | |
Interest Income | 21.84 | 21.3 | 19.61 | 12.04 | 5.951561 | 3.570359 | |
Income Tax Expense | 25.73 | 34.64 | 10.39 | 4.743625 | - | 19.78 | |
Net Income | |||||||
Net Income | 373.1 | 376.3 | 375.2 | 191.1 | (762.9) | (1,118.9) | |
Supplemental | |||||||
EBIT | 445.8 | 496.4 | 450.8 | 275.8 | (738.5) | (1,067.5) | |
EBITDA | 658 | 756.6 | 749.2 | 568.5 | (401.9) | (1,061.1) | |