
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,926.7 | 6,024.3 | 5,030.5 | 4,833.3 | 5,086.9 | 5,215 | |
COGS | 5,627.4 | 4,089.3 | 3,193.7 | 3,093.9 | 3,361 | 3,495.7 | |
Gross Profit | 2,299.3 | 1,935 | 1,836.8 | 1,739.5 | 1,726 | 1,719.3 | |
Operating Expenses & Income | |||||||
Operating Income | 534.5 | 178.4 | 150.1 | 81.86 | 42.45 | 49.22 | |
Total Operating Expenses | 1,764.8 | 1,756.7 | 1,686.6 | 1,657.6 | 5,044.5 | 3,475.8 | |
R&D Expenses | 289.4 | 246.7 | 218.5 | 231.5 | 224 | 220.3 | |
Selling General & Admin Expenses | 465.2 | 394.8 | 374.7 | 394.8 | 585.3 | 1,032.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.05) | (69.78) | (57.74) | (51.73) | (48.62) | (46.11) | |
Interest Income | 12.13 | 12.01 | 19.09 | 28.08 | 32.2 | 22.42 | |
Income Tax Expense | 57.77 | 56.49 | 39.11 | 18.12 | - | 19.6 | |
Net Income | |||||||
Net Income | 458.4 | 102 | 103.2 | 64.24 | 12.27 | (55.86) | |
Supplemental | |||||||
EBIT | 581.4 | 230.4 | 211.2 | 143.1 | - | - | |
EBITDA | 729.9 | 384.8 | 359.3 | 302.9 | - | - | |