

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,201 | 8,891.7 | 7,861.4 | 8,168.2 | 7,568.6 | 7,673 | |
COGS | 6,987.5 | 6,896.5 | 6,261.6 | 6,381 | 6,132.9 | 6,268.2 | |
Gross Profit | 2,213.5 | 1,995.2 | 1,599.8 | 1,787.3 | 1,435.7 | 1,404.8 | |
Operating Expenses & Income | |||||||
Operating Income | 658.2 | 550.6 | 83.42 | 175.4 | (196) | (178.3) | |
Total Operating Expenses | 1,649 | 1,621.5 | 1,516.4 | 1,607.7 | 1,631.7 | 1,584.3 | |
R&D Expenses | 396.7 | 368.3 | 352.4 | 365.8 | 375 | 376 | |
Selling General & Admin Expenses | 318 | 323.4 | 385.2 | 402.2 | 415.5 | 405.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.58) | (71.08) | (93.2) | (89.74) | (71.99) | (65.96) | |
Interest Income | 4.115 | 5.157 | 13.43 | 28.22 | 5.679 | 6.399 | |
Income Tax Expense | 115.6 | 91.29 | 13.88 | 32.95 | (36.82) | (32.6) | |
Net Income | |||||||
Net Income | 473 | 374.4 | 85.87 | 243.6 | (136.2) | (104.7) | |
Supplemental | |||||||
EBIT | 658.4 | 550.7 | 202.2 | 370.9 | (196) | (225.5) | |
EBITDA | 1,358.9 | 1,223.4 | 853.9 | 1,033.2 | 452.8 | 410.9 | |