
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,119.4 | 5,226.5 | 5,211.9 | 4,728.8 | 4,168.4 | 4,046 | |
COGS | 3,160.2 | 3,290.9 | 3,347.9 | 3,085 | 2,828.5 | 2,789.2 | |
Gross Profit | 1,959.2 | 1,935.6 | 1,864 | 1,643.9 | 1,339.9 | 1,256.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,102.5 | 1,050.5 | 945.8 | 802.5 | 555.8 | 508.2 | |
Total Operating Expenses | 4,016.9 | 4,176 | 4,266.2 | 3,926.4 | 3,612.6 | 3,537.8 | |
R&D Expenses | 214.6 | 291.8 | 290.6 | 259.2 | 218.7 | 201.9 | |
Selling General & Admin Expenses | 322.3 | 293 | 263.3 | 242.1 | 264.2 | 414.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120.3) | (65.66) | (87.72) | (97.66) | (78.49) | (79.32) | |
Interest Income | 32.57 | 117.3 | 67.26 | 88.76 | 76.52 | 71.2 | |
Income Tax Expense | 91.83 | 117.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 471.9 | 593.5 | 302.4 | 227.3 | 23.51 | 80.99 | |
Supplemental | |||||||
EBIT | 660.8 | 585.1 | - | - | - | - | |
EBITDA | 861.7 | 973 | - | - | - | - | |