
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,293.2 | 6,375.4 | 8,134.7 | 7,402 | 11,188.7 | 11,567.2 | |
COGS | 6,713.8 | 5,011.1 | 6,262 | 5,780.5 | 8,889.1 | 9,203.4 | |
Gross Profit | 1,579.4 | 1,364.4 | 1,872.7 | 1,621.5 | 2,299.7 | 2,363.7 | |
Operating Expenses & Income | |||||||
Operating Income | 561.8 | 671.5 | 847.8 | 483.3 | 1,015.7 | 1,059.8 | |
Total Operating Expenses | 1,107.7 | 875.1 | 935.9 | 1,112.8 | 1,283.9 | 1,345.9 | |
R&D Expenses | 235 | 127.9 | 145.1 | 165.7 | 225.3 | 253.4 | |
Selling General & Admin Expenses | 396.7 | 351.2 | 390.6 | 450 | 637.7 | 650.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19) | (22.23) | (24.2) | (51.56) | (249.6) | (340.3) | |
Interest Income | 18.87 | 24.48 | 66.39 | 116 | 95.86 | 104.1 | |
Income Tax Expense | 137.8 | 133.1 | 186.4 | 51.33 | 376 | 388.3 | |
Net Income | |||||||
Net Income | 296.8 | 507.3 | 605.9 | 517.9 | (894.3) | (957.6) | |
Supplemental | |||||||
EBIT | 539.2 | 666.1 | 959 | 738.8 | 1,015.7 | 303.7 | |
EBITDA | 927.7 | 947.9 | 1,207.7 | 953 | 1,371.5 | 756.9 | |