| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,535.6 | 4,522.2 | 4,242 | 4,536.2 | 4,760.1 | 4,807.3 | |
COGS | 3,188.3 | 2,986 | 2,586.6 | 2,731.5 | 2,938.1 | 2,921.1 | |
Gross Profit | 1,347.3 | 1,536.1 | 1,655.5 | 1,804.7 | 1,821.9 | 1,885.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,383.2 | 1,535.4 | 1,002.7 | 980.3 | 1,178.7 | 1,338.8 | |
Total Operating Expenses | 185.9 | 219.1 | 652.8 | 824.4 | 643.2 | 547.2 | |
R&D Expenses | 18.34 | 43.54 | 48.25 | 61.35 | 53.37 | 54.12 | |
Selling General & Admin Expenses | 42.77 | 40.74 | 37.81 | 38.01 | 30.69 | 207.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (339.4) | (403.1) | (2.965263) | (358.7) | (303.6) | (277.8) | |
Interest Income | 193.7 | 211.9 | 153.7 | 20.38 | 17.85 | 7.22384 | |
Income Tax Expense | 177 | 156.7 | 184.4 | 165.8 | 234.5 | 246.9 | |
Net Income | |||||||
Net Income | 693.2 | 751.3 | 786.7 | 758.5 | 862.4 | 874.5 | |
Supplemental | |||||||
EBIT | 859.9 | 965.9 | 1,002.1 | 1,342.6 | 1,345.2 | 1,194 | |
EBITDA | 1,490.2 | 1,564.2 | 1,602.1 | 2,053.9 | 2,085 | 2,012.4 | |
