
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,689.9 | 4,678.6 | 5,461.3 | 5,996.8 | 5,135.8 | 11,132.7 | |
COGS | 4,881.2 | 4,014.9 | 4,765.1 | 5,196.6 | 4,451.1 | 9,688.6 | |
Gross Profit | 808.8 | 663.7 | 696.2 | 800.2 | 684.7 | 1,444 | |
Operating Expenses & Income | |||||||
Operating Income | 453.4 | 309.8 | 369.6 | 391.2 | 270.4 | 581.1 | |
Total Operating Expenses | 355.4 | 353.9 | 326.6 | 409 | 414.3 | 862.9 | |
R&D Expenses | 112.5 | 87.16 | 82.89 | 95.87 | 91.55 | 174.1 | |
Selling General & Admin Expenses | 204.8 | 237.6 | 218.8 | 244.6 | 242.2 | 507.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.371) | (1.118) | (0.834) | (2.254) | (2.343) | (4.767) | |
Interest Income | 11.54 | 12.12 | 5.862 | 2.105 | 3.148 | 3.176 | |
Income Tax Expense | 61.53 | 48.85 | 54.63 | 68.48 | 44.09 | 97.91 | |
Net Income | |||||||
Net Income | 371.3 | 287.5 | 330.3 | 320.8 | 267.3 | 572.2 | |
Supplemental | |||||||
EBIT | 435.2 | 337.5 | 390.8 | 389.1 | 269 | 579.3 | |
EBITDA | 464.4 | 366.7 | 423.3 | 405.8 | 290 | 629.1 | |