
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,581.4 | 8,589.9 | 7,547.6 | 8,743.6 | 8,909.8 | 9,159.1 | |
COGS | 6,259.2 | 6,875.3 | 5,889.2 | 6,965.2 | 6,879.3 | 7,033.7 | |
Gross Profit | 1,322.2 | 1,714.6 | 1,658.5 | 1,778.4 | 2,030.4 | 2,125.4 | |
Operating Expenses & Income | |||||||
Operating Income | 491.2 | 714.8 | 580.5 | 737.4 | 933.9 | 1,015.6 | |
Total Operating Expenses | 831 | 999.8 | 1,078 | 1,041 | 7,975.9 | 4,476.7 | |
R&D Expenses | 627.7 | 640.4 | 649.4 | 676.6 | 606.2 | 587.3 | |
Selling General & Admin Expenses | 216.2 | 355.3 | 348.3 | 442.7 | 204.9 | 463 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.17) | (75.12) | (45.9) | (87.4) | (74.81) | (67.81) | |
Interest Income | 25.37 | 26.44 | 30.11 | 57.46 | 24.22 | 16.11 | |
Income Tax Expense | (32.04) | 23.91 | 49.08 | 72.76 | - | 70.38 | |
Net Income | |||||||
Net Income | 505.1 | 648.9 | 521.4 | 661.6 | 708.7 | 736.1 | |
Supplemental | |||||||
EBIT | 357.1 | 615.2 | 535.6 | 545.6 | - | - | |
EBITDA | 761.9 | 1,047.1 | 997.5 | 1,037.1 | - | - | |