
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,371.3 | 9,658.4 | 9,722.4 | 10,492.3 | 8,827.2 | 8,287.9 | |
COGS | 5,739.8 | 6,458.9 | 6,522.4 | 7,170.6 | 6,336.7 | 5,992.6 | |
Gross Profit | 2,631.5 | 3,199.5 | 3,200 | 3,321.7 | 2,490.6 | 2,295.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,046 | 1,550.3 | 1,465.7 | 1,506.5 | 683.6 | 462.7 | |
Total Operating Expenses | 1,585.5 | 1,649.2 | 1,734.3 | 1,815.2 | 1,806.9 | 1,832.6 | |
R&D Expenses | 6.112 | 4.182 | 14.04 | 2.646 | 5.207 | - | |
Selling General & Admin Expenses | 344 | 336 | 349 | 357 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.581) | (8.866) | (8.908) | (9.458) | (3.691) | (6.194) | |
Interest Income | 0.026 | 0.027 | 0.033 | 0.42 | 5.279 | - | |
Income Tax Expense | 440.8 | 518.3 | 468.4 | 436.4 | 238.8 | 174.2 | |
Net Income | |||||||
Net Income | 828.9 | 1,006.1 | 998.8 | 1,056.6 | 456.4 | 304.4 | |
Supplemental | |||||||
EBIT | 1,278.2 | 1,533.3 | 1,469.7 | 1,496.1 | 683.6 | 469.3 | |
EBITDA | 1,470.1 | 1,714.4 | 1,638.2 | 1,657.5 | 845.8 | 633.5 | |