
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,560.1 | 7,503 | 8,100.8 | 7,955.5 | 8,754.7 | 8,435 | |
COGS | 4,786.4 | 5,465.7 | 5,779.5 | 6,037.1 | 7,110.2 | 6,933.9 | |
Gross Profit | 1,773.7 | 2,037.3 | 2,321.4 | 1,918.4 | 1,644.5 | 1,501 | |
Operating Expenses & Income | |||||||
Operating Income | 425.6 | 476.7 | 534.6 | 502.1 | 364 | 275.9 | |
Total Operating Expenses | 1,274.7 | 1,493.9 | 1,786.8 | 1,416.2 | 1,228.3 | 1,225.1 | |
R&D Expenses | 341.4 | 345.7 | 419.2 | 388.3 | 440.2 | 363.9 | |
Selling General & Admin Expenses | 104.8 | 156.6 | 506.9 | 133.4 | 122.4 | 508.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.1) | (49.71) | (41.15) | (37.34) | (43.33) | (37.93) | |
Interest Income | 8.776272 | 10.46 | 12.3 | 10.45 | 7.685445 | 4.424123 | |
Income Tax Expense | 59.16 | 45.46 | 26.58 | 44.11 | 52.61 | 37.12 | |
Net Income | |||||||
Net Income | 348.5 | 411.1 | 496.5 | 441.7 | 289.9 | 214.5 | |
Supplemental | |||||||
EBIT | 474.3 | 526.1 | 573.8 | 538.8 | 401.3 | - | |
EBITDA | 908.7 | 1,010.9 | 1,090.8 | 1,047.1 | 988.9 | 437.5 | |