
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,779.9 | 5,618.6 | 4,991 | 5,324.4 | 4,836.2 | 4,813.4 | |
COGS | 3,584.8 | 4,116 | 3,968.6 | 4,313.4 | 3,785.5 | 3,791.7 | |
Gross Profit | 1,195.1 | 1,502.6 | 1,022.4 | 1,011.1 | 1,050.7 | 1,021.6 | |
Operating Expenses & Income | |||||||
Operating Income | 843.9 | 1,092 | 557.9 | 508.6 | 498.7 | 467.7 | |
Total Operating Expenses | 467.9 | 572.7 | 464.5 | 502.4 | 552 | 554.3 | |
R&D Expenses | 38.62 | 63.3 | 80.61 | 86.71 | 143.9 | 151.3 | |
Selling General & Admin Expenses | 172.6 | 223 | 169 | 167.9 | 164.8 | 180.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.141) | (19) | (29.72) | (37.23) | (43.86) | (42.34) | |
Interest Income | 1.141 | 6.66 | 7.506 | 10.88 | 14.5 | 14.59 | |
Income Tax Expense | 156.7 | 223.3 | 137.3 | 157.7 | 124.2 | 119.3 | |
Net Income | |||||||
Net Income | 673.6 | 849.4 | 444.5 | 412.6 | 372.3 | 363.2 | |
Supplemental | |||||||
EBIT | 843.9 | 1,092 | 557.9 | 583.9 | 530.2 | 476.6 | |
EBITDA | 1,128 | 1,403.8 | 951.2 | 1,024.6 | 971.3 | 935.8 | |