

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,211.3 | 16,189.5 | 9,184.2 | 9,583.9 | 10,875.9 | 12,115.1 | |
COGS | 10,690.3 | 12,907.7 | 6,749.2 | 6,909.2 | 8,046.4 | 9,095.5 | |
Gross Profit | 2,521 | 3,281.9 | 2,435 | 2,674.7 | 2,829.5 | 3,019.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,004 | 837.1 | 544.8 | 666.5 | 523.1 | 559.7 | |
Total Operating Expenses | 1,999.3 | 2,534.4 | 1,888.8 | 2,008.2 | 2,309.9 | 2,463.4 | |
R&D Expenses | 421.6 | 462.3 | 460.5 | 501.8 | 572.1 | 640.3 | |
Selling General & Admin Expenses | 405.2 | 463.3 | 488 | 504.6 | 527.8 | 434 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.51) | (53.89) | (59.14) | (59.14) | (73.94) | (83.05) | |
Interest Income | 2.581 | 5.786 | 13.36 | 21.23 | 21.47 | 9.466 | |
Income Tax Expense | 202.2 | 162.5 | 140.3 | 159 | 126.6 | 148.5 | |
Net Income | |||||||
Net Income | 615.9 | 528.2 | 361.7 | 396.6 | 285.4 | 312.1 | |
Supplemental | |||||||
EBIT | 1,010.9 | 922.2 | 566.4 | 711.1 | 523.1 | 577.7 | |
EBITDA | 1,270.8 | 1,241.6 | 875.6 | 994.6 | 843 | 924.1 | |