

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,681.5 | 12,318.2 | 9,403.7 | 9,088.2 | 8,880.2 | 8,711.1 | |
COGS | 7,717.4 | 9,607.1 | 7,375.5 | 7,323.4 | 7,209.9 | 6,973.2 | |
Gross Profit | 1,964.1 | 2,711.2 | 2,028.2 | 1,764.8 | 1,670.4 | 1,738 | |
Operating Expenses & Income | |||||||
Operating Income | 356.8 | 822 | 257.9 | 252 | 133.2 | 215.3 | |
Total Operating Expenses | 1,651.1 | 1,891.8 | 1,770.2 | 1,512.8 | 1,537.2 | 1,551 | |
R&D Expenses | 363.4 | 535 | 510.4 | 442.8 | 415.9 | 433.7 | |
Selling General & Admin Expenses | 639.4 | 650.2 | 514.3 | 436.5 | 371.9 | 191.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.38) | (68.21) | (96.55) | (75.62) | (73.82) | (86.62) | |
Interest Income | 11.77 | 18.7 | 28.62 | 34.19 | 34.45 | 28.06 | |
Income Tax Expense | 87.09 | 123.7 | 24.9 | 83.25 | 3.36 | 54.75 | |
Net Income | |||||||
Net Income | 221.4 | 482.2 | 4.879 | (52.14) | (116.6) | 14.14 | |
Supplemental | |||||||
EBIT | 356.8 | 799.9 | 285.3 | 294.5 | 133.2 | 205.9 | |
EBITDA | 640.2 | 1,074.7 | 578.9 | 534.4 | 273.7 | 317.5 | |