
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,725.5 | 6,385.1 | 5,318.6 | 4,422.9 | 3,887.1 | 3,955.8 | |
COGS | 5,196.2 | 4,702.8 | 4,079.5 | 3,466.1 | 3,182.1 | 3,274.5 | |
Gross Profit | 1,529.2 | 1,682.3 | 1,239.1 | 956.8 | 705 | 681.3 | |
Operating Expenses & Income | |||||||
Operating Income | 702.7 | 1,161.7 | 439.3 | 4.17 | (149.5) | (157) | |
Total Operating Expenses | 912 | 899.2 | 799.8 | 945.5 | 854.6 | 856.7 | |
R&D Expenses | 161.5 | 141.3 | 131.1 | 186.9 | 144.6 | 129.8 | |
Selling General & Admin Expenses | 238.9 | 236.6 | 263.4 | 290.8 | 252.1 | 257.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.86) | (59.13) | (87.78) | (83.04) | (98.3) | (101.2) | |
Interest Income | 7.395 | 32.81 | 58.82 | 42.33 | 31.26 | 29.4 | |
Income Tax Expense | 223.4 | 258.5 | 167.7 | 65.91 | 42.37 | 41.06 | |
Net Income | |||||||
Net Income | 363.7 | 708.2 | 713.3 | 1,255.5 | (529.8) | 305.2 | |
Supplemental | |||||||
EBIT | 703.9 | 1,162.7 | 1,070.1 | 1,640.4 | (149.5) | 764.5 | |
EBITDA | 922.2 | 1,379.9 | 1,287.7 | 1,836.9 | 51.39 | 963.5 | |